Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£125,078First Year

Profit From Rental Income

After 5 Years

£9,583

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£100,518

↗ 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	£20,382	£20,477	£20,591	£20,707	£20,835	£102,992
Profit Before Tax	£1,614	£1,849	£2,293	£2,749	£3,325	£11,831
Profit After Tax	£1,308	£1,498	£1,858	£2,227	£2,693	£9,583
Change In Property Value	£11,707	£12,058	£22,769	£26,206	£27,778	£100,518
Net Return	£13,014	£13,556	£24,627	£28,432	£30,471	£110,100
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