Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£114,570First Year

Profit From Rental Income

After 5 Years

£8,687

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£92,783

↗ 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	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£18,851	£18,940	£19,046	£19,154	£19,273	£95,264
Profit Before Tax	£1,453	£1,669	£2,078	£2,498	£3,028	£10,725
Profit After Tax	£1,177	£1,352	£1,683	£2,023	£2,453	£8,687
Change In Property Value	£10,806	£11,130	£21,017	£24,189	£25,641	£92,783
Net Return	£11,983	£12,482	£22,701	£26,212	£28,094	£101,471
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