Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,375First Year

Profit From Rental Income

After 5 Years

£-9,827

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£93,376

↗ 26%After 5 Years

Return On Investment

72%

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	£17,980	£18,051	£18,134	£18,219	£18,313	£90,697
Profit Before Tax	£-2,488	£-2,326	£-2,017	£-1,699	£-1,297	£-9,827
Profit After Tax	£-2,488	£-2,326	£-2,017	£-1,699	£-1,297	£-9,827
Change In Property Value	£10,875	£11,201	£21,152	£24,344	£25,804	£93,376
Net Return	£8,387	£8,875	£19,135	£22,645	£24,508	£83,549
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	7%	8%	17%	20%	21%	72%

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