Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£111,071First Year

Profit From Rental Income

After 5 Years

£8,384

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£90,209

↗ 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	£18,342	£18,429	£18,532	£18,638	£18,754	£92,695
Profit Before Tax	£1,398	£1,607	£2,005	£2,413	£2,928	£10,351
Profit After Tax	£1,132	£1,302	£1,624	£1,954	£2,372	£8,384
Change In Property Value	£10,506	£10,821	£20,434	£23,518	£24,929	£90,209
Net Return	£11,638	£12,123	£22,058	£25,472	£27,301	£98,593
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