Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,831First YearProfit From Rental Income
£10,311
↗ 8%After 5 Years
Change In Property Value
£106,960
↗ 26%After 5 Years
Return On Investment
88%
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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £21,655 | £21,756 | £21,876 | £21,999 | £22,135 | £109,422 |
| Profit Before Tax | £1,745 | £1,995 | £2,468 | £2,954 | £3,567 | £12,729 |
| Profit After Tax | £1,413 | £1,616 | £1,999 | £2,393 | £2,889 | £10,311 |
| Change In Property Value | £12,457 | £12,831 | £24,229 | £27,885 | £29,558 | £106,960 |
| Net Return | £13,870 | £14,447 | £26,228 | £30,278 | £32,448 | £117,270 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change