Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,837First Year

Profit From Rental Income

After 5 Years

£9,093

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£86,357

↗ 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	£18,768	£19,050	£19,526	£20,014	£20,614	£97,972
Total Expenses	£17,178	£17,252	£17,343	£17,435	£17,538	£86,746
Profit Before Tax	£1,590	£1,798	£2,183	£2,579	£3,076	£11,226
Profit After Tax	£1,288	£1,456	£1,768	£2,089	£2,492	£9,093
Change In Property Value	£10,058	£10,359	£19,562	£22,514	£23,865	£86,357
Net Return	£11,346	£11,815	£21,330	£24,602	£26,356	£95,450
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