Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£109,517First Year

Profit From Rental Income

After 5 Years

£-6,507

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£89,065

↗ 26%After 5 Years

Return On Investment

75%

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	£17,316	£17,387	£17,470	£17,555	£17,649	£87,377
Profit Before Tax	£-1,824	£-1,662	£-1,353	£-1,035	£-633	£-6,507
Profit After Tax	£-1,824	£-1,662	£-1,353	£-1,035	£-633	£-6,507
Change In Property Value	£10,373	£10,684	£20,175	£23,220	£24,613	£89,065
Net Return	£8,549	£9,022	£18,823	£22,185	£23,980	£82,558
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	8%	8%	17%	20%	22%	75%

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