Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,393First Year

Profit From Rental Income

After 5 Years

£8,752

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£93,390

↗ 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	£20,436	£20,743	£21,261	£21,793	£22,446	£106,679
Total Expenses	£18,972	£19,061	£19,168	£19,277	£19,396	£95,874
Profit Before Tax	£1,464	£1,681	£2,093	£2,516	£3,050	£10,805
Profit After Tax	£1,186	£1,362	£1,696	£2,038	£2,471	£8,752
Change In Property Value	£10,877	£11,203	£21,155	£24,347	£25,808	£93,390
Net Return	£12,063	£12,565	£22,851	£26,385	£28,279	£102,142
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