Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£90,340First Year

Profit From Rental Income

After 5 Years

£6,800

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£74,952

↗ 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	£16,296	£16,540	£16,954	£17,378	£17,899	£85,067
Total Expenses	£15,174	£15,244	£15,329	£15,415	£15,510	£76,672
Profit Before Tax	£1,122	£1,296	£1,625	£1,963	£2,389	£8,395
Profit After Tax	£909	£1,050	£1,316	£1,590	£1,935	£6,800
Change In Property Value	£8,729	£8,991	£16,978	£19,540	£20,713	£74,952
Net Return	£9,638	£10,041	£18,295	£21,130	£22,648	£81,752
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
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