Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£114,570First Year

Profit From Rental Income

After 5 Years

£10,427

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£92,783

↗ 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	£20,172	£20,475	£20,986	£21,511	£22,156	£105,301
Total Expenses	£18,308	£18,384	£18,479	£18,575	£18,682	£92,428
Profit Before Tax	£1,864	£2,090	£2,508	£2,936	£3,474	£12,873
Profit After Tax	£1,510	£1,693	£2,031	£2,378	£2,814	£10,427
Change In Property Value	£10,806	£11,130	£21,017	£24,189	£25,641	£92,783
Net Return	£12,316	£12,823	£23,049	£26,568	£28,455	£103,210
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
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