Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£111,074First Year

Profit From Rental Income

After 5 Years

£8,382

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£90,211

↗ 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	£19,740	£20,036	£20,537	£21,050	£21,682	£103,045
Total Expenses	£18,343	£18,429	£18,533	£18,638	£18,754	£92,697
Profit Before Tax	£1,397	£1,607	£2,004	£2,412	£2,928	£10,349
Profit After Tax	£1,132	£1,302	£1,624	£1,954	£2,372	£8,382
Change In Property Value	£10,506	£10,822	£20,435	£23,519	£24,930	£90,211
Net Return	£11,638	£12,123	£22,058	£25,473	£27,301	£98,594
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