Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,578First Year

Profit From Rental Income

After 5 Years

£-5,408

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£87,638

↗ 26%After 5 Years

Return On Investment

76%

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	£17,097	£17,167	£17,250	£17,336	£17,429	£86,278
Profit Before Tax	£-1,605	£-1,443	£-1,133	£-815	£-413	£-5,408
Profit After Tax	£-1,605	£-1,443	£-1,133	£-815	£-413	£-5,408
Change In Property Value	£10,207	£10,513	£19,852	£22,848	£24,219	£87,638
Net Return	£8,602	£9,070	£18,719	£22,033	£23,806	£82,230
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	8%	17%	20%	22%	76%

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