Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£11,986

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£100,460

↗ 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	£21,840	£22,168	£22,722	£23,290	£23,989	£114,008
Total Expenses	£19,657	£19,736	£19,834	£19,935	£20,048	£99,210
Profit Before Tax	£2,183	£2,432	£2,887	£3,355	£3,941	£14,797
Profit After Tax	£1,768	£1,970	£2,339	£2,717	£3,192	£11,986
Change In Property Value	£11,700	£12,051	£22,756	£26,190	£27,762	£100,460
Net Return	£13,468	£14,021	£25,095	£28,908	£30,954	£112,446
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
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