Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£8,686

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£92,719

↗ 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	£20,292	£20,596	£21,111	£21,639	£22,288	£105,927
Total Expenses	£18,839	£18,928	£19,034	£19,142	£19,261	£95,204
Profit Before Tax	£1,453	£1,669	£2,078	£2,497	£3,027	£10,723
Profit After Tax	£1,177	£1,351	£1,683	£2,023	£2,452	£8,686
Change In Property Value	£10,799	£11,122	£21,003	£24,172	£25,623	£92,719
Net Return	£11,975	£12,474	£22,686	£26,195	£28,075	£101,405
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