Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,570First Year

Profit From Rental Income

After 5 Years

£2,048

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,328

↗ 26%After 5 Years

Return On Investment

85%

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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£15,509	£15,579	£15,662	£15,748	£15,841	£78,338
Profit Before Tax	£-17	£145	£455	£773	£1,175	£2,532
Profit After Tax	£-17	£118	£369	£626	£952	£2,048
Change In Property Value	£9,006	£9,276	£17,517	£20,160	£21,370	£77,328
Net Return	£8,989	£9,394	£17,885	£20,786	£22,321	£79,376
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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