Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£114,581First Year

Profit From Rental Income

After 5 Years

£10,421

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£92,792

↗ 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	£18,310	£18,386	£18,480	£18,576	£18,683	£92,435
Profit Before Tax	£1,862	£2,089	£2,507	£2,935	£3,473	£12,866
Profit After Tax	£1,509	£1,692	£2,030	£2,377	£2,813	£10,421
Change In Property Value	£10,807	£11,131	£21,020	£24,192	£25,643	£92,792
Net Return	£12,316	£12,823	£23,050	£26,569	£28,456	£103,214
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