Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,570First Year

Profit From Rental Income

After 5 Years

£-5,403

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£87,632

↗ 26%After 5 Years

Return On Investment

76%

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	£17,096	£17,166	£17,249	£17,335	£17,428	£86,273
Profit Before Tax	£-1,604	£-1,442	£-1,132	£-814	£-412	£-5,403
Profit After Tax	£-1,604	£-1,442	£-1,132	£-814	£-412	£-5,403
Change In Property Value	£10,206	£10,512	£19,850	£22,846	£24,217	£87,632
Net Return	£8,602	£9,071	£18,719	£22,032	£23,805	£82,229
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	8%	17%	20%	22%	76%

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