Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£121,587First Year

Profit From Rental Income

After 5 Years

£11,452

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£97,948

↗ 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	£21,288	£21,607	£22,148	£22,701	£23,382	£111,126
Total Expenses	£19,215	£19,293	£19,390	£19,489	£19,600	£96,988
Profit Before Tax	£2,073	£2,314	£2,757	£3,212	£3,782	£14,138
Profit After Tax	£1,679	£1,874	£2,233	£2,602	£3,064	£11,452
Change In Property Value	£11,408	£11,750	£22,187	£25,536	£27,068	£97,948
Net Return	£13,086	£13,624	£24,421	£28,137	£30,131	£109,400
Return From Rental Income (%)	1%	2%	2%	2%	3%	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