Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,587First Year

Profit From Rental Income

After 5 Years

£2,039

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,341

↗ 26%After 5 Years

Return On Investment

85%

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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£15,511	£15,581	£15,664	£15,750	£15,843	£78,348
Profit Before Tax	£-19	£143	£453	£771	£1,173	£2,522
Profit After Tax	£-19	£116	£367	£624	£950	£2,039
Change In Property Value	£9,008	£9,278	£17,519	£20,163	£21,373	£77,341
Net Return	£8,989	£9,394	£17,887	£20,788	£22,323	£79,380
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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