Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£122,305First Year

Profit From Rental Income

After 5 Years

£9,357

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£98,476

↗ 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	£21,552	£21,875	£22,422	£22,983	£23,672	£112,504
Total Expenses	£19,978	£20,071	£20,183	£20,297	£20,423	£100,953
Profit Before Tax	£1,574	£1,804	£2,239	£2,685	£3,249	£11,552
Profit After Tax	£1,275	£1,461	£1,814	£2,175	£2,632	£9,357
Change In Property Value	£11,469	£11,813	£22,307	£25,673	£27,214	£98,476
Net Return	£12,744	£13,274	£24,121	£27,848	£29,846	£107,833
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