Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,375First Year

Profit From Rental Income

After 5 Years

£10,560

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£93,376

↗ 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	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£18,413	£18,489	£18,584	£18,680	£18,788	£92,953
Profit Before Tax	£1,891	£2,120	£2,540	£2,972	£3,514	£13,036
Profit After Tax	£1,532	£1,717	£2,058	£2,407	£2,846	£10,560
Change In Property Value	£10,875	£11,201	£21,152	£24,344	£25,804	£93,376
Net Return	£12,407	£12,918	£23,209	£26,751	£28,650	£103,935
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