Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,732First Year

Profit From Rental Income

After 5 Years

£7,911

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£86,280

↗ 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	£18,876	£19,159	£19,638	£20,129	£20,733	£98,535
Total Expenses	£17,565	£17,648	£17,747	£17,849	£17,960	£88,769
Profit Before Tax	£1,311	£1,511	£1,891	£2,280	£2,773	£9,767
Profit After Tax	£1,062	£1,224	£1,532	£1,847	£2,246	£7,911
Change In Property Value	£10,049	£10,350	£19,544	£22,494	£23,843	£86,280
Net Return	£11,111	£11,574	£21,076	£24,341	£26,089	£94,191
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	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