Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix St, Manchester M4

North West, England · M4

Initial Investment

First Year

£133,831First Year

Profit From Rental Income

After 5 Years

£13,320

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£106,960

↗ 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	£23,256	£23,605	£24,195	£24,800	£25,544	£121,399
Total Expenses	£20,800	£20,881	£20,983	£21,087	£21,204	£104,955
Profit Before Tax	£2,456	£2,724	£3,212	£3,713	£4,340	£16,444
Profit After Tax	£1,989	£2,206	£2,602	£3,007	£3,515	£13,320
Change In Property Value	£12,457	£12,831	£24,229	£27,885	£29,558	£106,960
Net Return	£14,446	£15,037	£26,831	£30,892	£33,073	£120,280
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
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