Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£104,074First Year

Profit From Rental Income

After 5 Years

£7,781

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£85,060

↗ 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	£18,612	£18,891	£19,363	£19,848	£20,443	£97,157
Total Expenses	£17,323	£17,406	£17,504	£17,604	£17,714	£87,550
Profit Before Tax	£1,289	£1,485	£1,860	£2,244	£2,729	£9,607
Profit After Tax	£1,044	£1,203	£1,506	£1,817	£2,211	£7,781
Change In Property Value	£9,906	£10,204	£19,268	£22,176	£23,506	£85,060
Net Return	£10,950	£11,407	£20,774	£23,993	£25,717	£92,841
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	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