Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£109,512First Year

Profit From Rental Income

After 5 Years

£-6,504

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£89,061

↗ 26%After 5 Years

Return On Investment

75%

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	£17,316	£17,386	£17,470	£17,555	£17,648	£87,374
Profit Before Tax	£-1,824	£-1,662	£-1,352	£-1,034	£-632	£-6,504
Profit After Tax	£-1,824	£-1,662	£-1,352	£-1,034	£-632	£-6,504
Change In Property Value	£10,373	£10,684	£20,174	£23,219	£24,612	£89,061
Net Return	£8,549	£9,022	£18,822	£22,184	£23,980	£82,557
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	8%	8%	17%	20%	22%	75%

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