Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,392First Year

Profit From Rental Income

After 5 Years

£-9,837

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£93,389

↗ 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	£17,982	£18,053	£18,136	£18,221	£18,315	£90,707
Profit Before Tax	£-2,490	£-2,328	£-2,019	£-1,701	£-1,299	£-9,837
Profit After Tax	£-2,490	£-2,328	£-2,019	£-1,701	£-1,299	£-9,837
Change In Property Value	£10,877	£11,203	£21,155	£24,347	£25,808	£93,389
Net Return	£8,386	£8,874	£19,136	£22,646	£24,509	£83,552
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