Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£90,340First Year

Profit From Rental Income

After 5 Years

£6,619

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£74,952

↗ 26%After 5 Years

Return On Investment

90%

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	£16,404	£16,650	£17,066	£17,493	£18,018	£85,631
Total Expenses	£15,325	£15,399	£15,486	£15,576	£15,674	£77,460
Profit Before Tax	£1,079	£1,251	£1,580	£1,917	£2,344	£8,172
Profit After Tax	£874	£1,014	£1,280	£1,553	£1,898	£6,619
Change In Property Value	£8,729	£8,991	£16,978	£19,540	£20,713	£74,952
Net Return	£9,603	£10,005	£18,258	£21,093	£22,611	£81,571
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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