Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£109,519First Year

Profit From Rental Income

After 5 Years

£9,686

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£89,066

↗ 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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£17,655	£17,730	£17,822	£17,917	£18,021	£89,146
Profit Before Tax	£1,713	£1,928	£2,328	£2,737	£3,252	£11,958
Profit After Tax	£1,387	£1,562	£1,885	£2,217	£2,634	£9,686
Change In Property Value	£10,373	£10,684	£20,176	£23,220	£24,613	£89,066
Net Return	£11,760	£12,246	£22,061	£25,437	£27,248	£98,752
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