Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,588First Year

Profit From Rental Income

After 5 Years

£7,273

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£77,342

↗ 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	£16,812	£17,064	£17,491	£17,928	£18,466	£87,761
Total Expenses	£15,594	£15,665	£15,751	£15,838	£15,935	£78,782
Profit Before Tax	£1,218	£1,399	£1,740	£2,090	£2,531	£8,978
Profit After Tax	£987	£1,133	£1,410	£1,693	£2,050	£7,273
Change In Property Value	£9,008	£9,278	£17,520	£20,164	£21,373	£77,342
Net Return	£9,994	£10,411	£18,929	£21,856	£23,424	£84,615
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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