Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,053First YearProfit From Rental Income
£-15,313
↘ -12%After 5 Years
Change In Property Value
£100,500
↗ 26%After 5 Years
Return On Investment
68%
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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £19,078 | £19,148 | £19,231 | £19,317 | £19,410 | £96,183 |
| Profit Before Tax | £-3,586 | £-3,424 | £-3,114 | £-2,796 | £-2,394 | £-15,313 |
| Profit After Tax | £-3,586 | £-3,424 | £-3,114 | £-2,796 | £-2,394 | £-15,313 |
| Change In Property Value | £11,705 | £12,056 | £22,765 | £26,201 | £27,773 | £100,500 |
| Net Return | £8,119 | £8,632 | £19,652 | £23,405 | £25,379 | £85,187 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 6% | 7% | 16% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change