Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£107,581First YearProfit From Rental Income
£8,077
↗ 8%After 5 Years
Change In Property Value
£87,641
↗ 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 | £19,176 | £19,464 | £19,950 | £20,449 | £21,062 | £100,101 |
| Total Expenses | £17,834 | £17,919 | £18,019 | £18,122 | £18,235 | £90,130 |
| Profit Before Tax | £1,342 | £1,545 | £1,931 | £2,327 | £2,827 | £9,971 |
| Profit After Tax | £1,087 | £1,251 | £1,564 | £1,885 | £2,290 | £8,077 |
| Change In Property Value | £10,207 | £10,513 | £19,853 | £22,848 | £24,219 | £87,641 |
| Net Return | £11,294 | £11,765 | £21,417 | £24,733 | £26,509 | £95,717 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 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