Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£133,740First Year

Profit From Rental Income

After 5 Years

£-20,237

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£106,893

↗ 26%After 5 Years

Return On Investment

65%

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	£20,062	£20,133	£20,216	£20,301	£20,395	£101,107
Profit Before Tax	£-4,570	£-4,408	£-4,099	£-3,781	£-3,378	£-20,237
Profit After Tax	£-4,570	£-4,408	£-4,099	£-3,781	£-3,378	£-20,237
Change In Property Value	£12,449	£12,823	£24,214	£27,868	£29,540	£106,893
Net Return	£7,879	£8,414	£20,115	£24,087	£26,161	£86,656
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	6%	6%	15%	18%	20%	65%

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