Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£122,182First Year

Profit From Rental Income

After 5 Years

£11,544

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£98,386

↗ 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	£21,384	£21,705	£22,247	£22,804	£23,488	£111,627
Total Expenses	£19,292	£19,370	£19,468	£19,567	£19,678	£97,375
Profit Before Tax	£2,092	£2,334	£2,780	£3,237	£3,810	£14,252
Profit After Tax	£1,694	£1,891	£2,252	£2,622	£3,086	£11,544
Change In Property Value	£11,459	£11,802	£22,287	£25,650	£27,189	£98,386
Net Return	£13,153	£13,693	£24,538	£28,271	£30,275	£109,930
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