Flat M4 2 beds 2 baths

Ancoats Gardens, 30 Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,841First Year

Profit From Rental Income

After 5 Years

£9,137

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£86,359

↗ 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	£18,780	£19,062	£19,538	£20,027	£20,627	£98,034
Total Expenses	£17,179	£17,254	£17,344	£17,437	£17,540	£86,754
Profit Before Tax	£1,601	£1,808	£2,194	£2,590	£3,088	£11,280
Profit After Tax	£1,296	£1,465	£1,777	£2,098	£2,501	£9,137
Change In Property Value	£10,058	£10,360	£19,562	£22,514	£23,865	£86,359
Net Return	£11,354	£11,824	£21,339	£24,612	£26,366	£95,496
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