Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£105,820First YearProfit From Rental Income
£7,912
↗ 7%After 5 Years
Change In Property Value
£86,344
↗ 26%After 5 Years
Return On Investment
89%
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 | £18,888 | £19,171 | £19,651 | £20,142 | £20,746 | £98,598 |
| Total Expenses | £17,577 | £17,660 | £17,759 | £17,861 | £17,972 | £88,830 |
| Profit Before Tax | £1,311 | £1,511 | £1,891 | £2,281 | £2,774 | £9,768 |
| Profit After Tax | £1,062 | £1,224 | £1,532 | £1,848 | £2,247 | £7,912 |
| Change In Property Value | £10,056 | £10,358 | £19,559 | £22,510 | £23,861 | £86,344 |
| Net Return | £11,118 | £11,582 | £21,091 | £24,358 | £26,108 | £94,256 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change