Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£125,070First Year

Profit From Rental Income

After 5 Years

£9,591

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£100,511

↗ 26%After 5 Years

Return On Investment

88%

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	£21,996	£22,326	£22,884	£23,456	£24,160	£114,822
Total Expenses	£20,380	£20,475	£20,589	£20,705	£20,833	£102,981
Profit Before Tax	£1,616	£1,851	£2,295	£2,751	£3,327	£11,841
Profit After Tax	£1,309	£1,499	£1,859	£2,228	£2,695	£9,591
Change In Property Value	£11,706	£12,057	£22,768	£26,204	£27,776	£100,511
Net Return	£13,015	£13,557	£24,627	£28,432	£30,471	£110,102
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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