Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£133,596First Year

Profit From Rental Income

After 5 Years

£-20,154

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£106,786

↗ 26%After 5 Years

Return On Investment

65%

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	£20,046	£20,116	£20,200	£20,285	£20,378	£101,025
Profit Before Tax	£-4,554	£-4,392	£-4,082	£-3,764	£-3,362	£-20,154
Profit After Tax	£-4,554	£-4,392	£-4,082	£-3,764	£-3,362	£-20,154
Change In Property Value	£12,437	£12,810	£24,189	£27,840	£29,510	£106,786
Net Return	£7,883	£8,418	£20,107	£24,075	£26,148	£86,632
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	6%	6%	15%	18%	20%	65%

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