Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£104,074First Year

Profit From Rental Income

After 5 Years

£8,852

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£85,060

↗ 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	£18,492	£18,769	£19,239	£19,720	£20,311	£96,531
Total Expenses	£16,950	£17,024	£17,114	£17,206	£17,308	£85,603
Profit Before Tax	£1,542	£1,745	£2,125	£2,514	£3,003	£10,928
Profit After Tax	£1,249	£1,414	£1,721	£2,036	£2,433	£8,852
Change In Property Value	£9,906	£10,204	£19,268	£22,176	£23,506	£85,060
Net Return	£11,155	£11,617	£20,989	£24,212	£25,939	£93,911
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