Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,588First Year

Profit From Rental Income

After 5 Years

£6,871

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£77,342

↗ 26%After 5 Years

Return On Investment

90%

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	£16,920	£17,174	£17,603	£18,043	£18,585	£88,325
Total Expenses	£15,797	£15,872	£15,962	£16,055	£16,155	£79,841
Profit Before Tax	£1,123	£1,301	£1,641	£1,989	£2,429	£8,483
Profit After Tax	£910	£1,054	£1,329	£1,611	£1,968	£6,871
Change In Property Value	£9,008	£9,278	£17,520	£20,164	£21,373	£77,342
Net Return	£9,918	£10,332	£18,849	£21,774	£23,341	£84,214
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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