Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£122,182First Year

Profit From Rental Income

After 5 Years

£9,330

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£98,386

↗ 26%After 5 Years

Return On Investment

88%

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	£21,528	£21,851	£22,397	£22,957	£23,646	£112,379
Total Expenses	£19,960	£20,053	£20,165	£20,279	£20,404	£100,860
Profit Before Tax	£1,568	£1,798	£2,233	£2,678	£3,242	£11,519
Profit After Tax	£1,270	£1,456	£1,808	£2,169	£2,626	£9,330
Change In Property Value	£11,459	£11,802	£22,287	£25,650	£27,189	£98,386
Net Return	£12,729	£13,259	£24,095	£27,819	£29,815	£107,716
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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