Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£122,308First Year

Profit From Rental Income

After 5 Years

£11,578

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£98,479

↗ 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	£21,408	£21,729	£22,272	£22,829	£23,514	£111,753
Total Expenses	£19,309	£19,387	£19,484	£19,584	£19,695	£97,459
Profit Before Tax	£2,099	£2,342	£2,788	£3,245	£3,819	£14,293
Profit After Tax	£1,700	£1,897	£2,258	£2,629	£3,093	£11,578
Change In Property Value	£11,469	£11,813	£22,308	£25,674	£27,214	£98,479
Net Return	£13,170	£13,710	£24,566	£28,303	£30,308	£110,056
Return From Rental Income (%)	1%	2%	2%	2%	3%	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