Flat M4 2 beds 2 baths

Ancoats Gardens Bendix Street M4

North West, England · M4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£8,376

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 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	£19,728	£20,024	£20,525	£21,038	£21,669	£102,983
Total Expenses	£18,332	£18,419	£18,522	£18,627	£18,743	£92,643
Profit Before Tax	£1,396	£1,605	£2,003	£2,410	£2,926	£10,340
Profit After Tax	£1,131	£1,300	£1,622	£1,952	£2,370	£8,376
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£11,631	£12,115	£22,045	£25,457	£27,284	£98,532
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