Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,375First Year

Profit From Rental Income

After 5 Years

£8,765

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£93,376

↗ 26%After 5 Years

Return On Investment

89%

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	£20,436	£20,743	£21,261	£21,793	£22,446	£106,679
Total Expenses	£18,969	£19,058	£19,164	£19,273	£19,393	£95,857
Profit Before Tax	£1,467	£1,685	£2,097	£2,519	£3,053	£10,821
Profit After Tax	£1,188	£1,365	£1,698	£2,041	£2,473	£8,765
Change In Property Value	£10,875	£11,201	£21,152	£24,344	£25,804	£93,376
Net Return	£12,063	£12,566	£22,850	£26,384	£28,278	£102,141
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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