Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£121,570First Year

Profit From Rental Income

After 5 Years

£-13,338

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£97,935

↗ 26%After 5 Years

Return On Investment

70%

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	£18,683	£18,753	£18,836	£18,922	£19,015	£94,208
Profit Before Tax	£-3,191	£-3,029	£-2,719	£-2,401	£-1,999	£-13,338
Profit After Tax	£-3,191	£-3,029	£-2,719	£-2,401	£-1,999	£-13,338
Change In Property Value	£11,406	£11,748	£22,184	£25,532	£27,064	£97,935
Net Return	£8,215	£8,720	£19,466	£23,131	£25,065	£84,597
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	7%	7%	16%	19%	21%	70%

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