Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,841First Year

Profit From Rental Income

After 5 Years

£7,944

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£86,359

↗ 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	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£17,581	£17,665	£17,764	£17,866	£17,977	£88,853
Profit Before Tax	£1,319	£1,519	£1,899	£2,289	£2,782	£9,808
Profit After Tax	£1,068	£1,230	£1,538	£1,854	£2,254	£7,944
Change In Property Value	£10,058	£10,360	£19,562	£22,514	£23,865	£86,359
Net Return	£11,126	£11,590	£21,100	£24,368	£26,119	£94,303
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