Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£111,070First Year

Profit From Rental Income

After 5 Years

£9,887

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£90,208

↗ 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	£19,608	£19,902	£20,400	£20,910	£21,537	£102,356
Total Expenses	£17,855	£17,930	£18,023	£18,118	£18,223	£90,150
Profit Before Tax	£1,753	£1,972	£2,377	£2,792	£3,314	£12,207
Profit After Tax	£1,420	£1,597	£1,925	£2,261	£2,684	£9,887
Change In Property Value	£10,506	£10,821	£20,434	£23,518	£24,929	£90,208
Net Return	£11,926	£12,418	£22,359	£25,779	£27,613	£100,095
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