Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,820First Year

Profit From Rental Income

After 5 Years

£9,101

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£86,344

↗ 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	£18,768	£19,050	£19,526	£20,014	£20,614	£97,972
Total Expenses	£17,176	£17,250	£17,341	£17,433	£17,536	£86,736
Profit Before Tax	£1,592	£1,800	£2,185	£2,581	£3,078	£11,236
Profit After Tax	£1,290	£1,458	£1,770	£2,090	£2,493	£9,101
Change In Property Value	£10,056	£10,358	£19,559	£22,510	£23,861	£86,344
Net Return	£11,346	£11,815	£21,329	£24,601	£26,354	£95,445
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