Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£125,095First Year

Profit From Rental Income

After 5 Years

£9,575

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£100,530

↗ 26%After 5 Years

Return On Investment

88%

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	£21,996	£22,326	£22,884	£23,456	£24,160	£114,822
Total Expenses	£20,384	£20,479	£20,593	£20,709	£20,837	£103,001
Profit Before Tax	£1,612	£1,847	£2,291	£2,747	£3,323	£11,821
Profit After Tax	£1,306	£1,496	£1,856	£2,225	£2,691	£9,575
Change In Property Value	£11,708	£12,059	£22,772	£26,209	£27,781	£100,530
Net Return	£13,014	£13,556	£24,628	£28,434	£30,473	£110,105
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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