Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£133,831First Year

Profit From Rental Income

After 5 Years

£10,311

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£106,960

↗ 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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£21,655	£21,756	£21,876	£21,999	£22,135	£109,422
Profit Before Tax	£1,745	£1,995	£2,468	£2,954	£3,567	£12,729
Profit After Tax	£1,413	£1,616	£1,999	£2,393	£2,889	£10,311
Change In Property Value	£12,457	£12,831	£24,229	£27,885	£29,558	£106,960
Net Return	£13,870	£14,447	£26,228	£30,278	£32,448	£117,270
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