Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£114,581First Year

Profit From Rental Income

After 5 Years

£8,678

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£92,792

↗ 26%After 5 Years

Return On Investment

89%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£18,854	£18,942	£19,048	£19,157	£19,276	£95,277
Profit Before Tax	£1,450	£1,666	£2,075	£2,495	£3,026	£10,713
Profit After Tax	£1,175	£1,350	£1,681	£2,021	£2,451	£8,678
Change In Property Value	£10,807	£11,131	£21,020	£24,192	£25,643	£92,792
Net Return	£11,982	£12,481	£22,701	£26,213	£28,094	£101,470
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change