Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£8,085

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£87,567

↗ 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	£19,164	£19,451	£19,938	£20,436	£21,049	£100,039
Total Expenses	£17,820	£17,904	£18,005	£18,108	£18,220	£90,057
Profit Before Tax	£1,344	£1,547	£1,933	£2,329	£2,829	£9,982
Profit After Tax	£1,089	£1,253	£1,566	£1,886	£2,291	£8,085
Change In Property Value	£10,199	£10,504	£19,836	£22,829	£24,199	£87,567
Net Return	£11,287	£11,758	£21,402	£24,715	£26,490	£95,652
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	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