Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£90,332First Year

Profit From Rental Income

After 5 Years

£6,623

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£74,945

↗ 26%After 5 Years

Return On Investment

90%

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	£16,404	£16,650	£17,066	£17,493	£18,018	£85,631
Total Expenses	£15,324	£15,398	£15,485	£15,575	£15,673	£77,455
Profit Before Tax	£1,080	£1,252	£1,581	£1,918	£2,345	£8,176
Profit After Tax	£875	£1,014	£1,281	£1,554	£1,899	£6,623
Change In Property Value	£8,729	£8,990	£16,977	£19,539	£20,711	£74,945
Net Return	£9,603	£10,005	£18,257	£21,092	£22,610	£81,568
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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