Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£133,828First Year

Profit From Rental Income

After 5 Years

£-20,286

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£106,957

↗ 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	£20,072	£20,143	£20,226	£20,311	£20,404	£101,156
Profit Before Tax	£-4,580	£-4,418	£-4,108	£-3,791	£-3,388	£-20,286
Profit After Tax	£-4,580	£-4,418	£-4,108	£-3,791	£-3,388	£-20,286
Change In Property Value	£12,457	£12,830	£24,228	£27,884	£29,557	£106,957
Net Return	£7,876	£8,412	£20,120	£24,094	£26,169	£86,671
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