Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£109,519First Year

Profit From Rental Income

After 5 Years

£8,243

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£89,066

↗ 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	£19,488	£19,780	£20,275	£20,782	£21,405	£101,730
Total Expenses	£18,116	£18,202	£18,304	£18,408	£18,523	£91,553
Profit Before Tax	£1,372	£1,579	£1,971	£2,373	£2,882	£10,177
Profit After Tax	£1,111	£1,279	£1,596	£1,922	£2,335	£8,243
Change In Property Value	£10,373	£10,684	£20,176	£23,220	£24,613	£89,066
Net Return	£11,484	£11,963	£21,772	£25,143	£26,948	£97,310
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	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