Flat M4 1 bed 1 bath

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£90,332First Year

Profit From Rental Income

After 5 Years

£6,804

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£74,945

↗ 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	£15,173	£15,243	£15,328	£15,414	£15,509	£76,667
Profit Before Tax	£1,123	£1,297	£1,626	£1,964	£2,390	£8,400
Profit After Tax	£910	£1,051	£1,317	£1,591	£1,936	£6,804
Change In Property Value	£8,729	£8,990	£16,977	£19,539	£20,711	£74,945
Net Return	£9,638	£10,041	£18,294	£21,129	£22,647	£81,750
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