Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,591First YearProfit From Rental Income
£9,279
↗ 8%After 5 Years
Change In Property Value
£97,951
↗ 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 | £21,432 | £21,753 | £22,297 | £22,855 | £23,540 | £111,878 |
| Total Expenses | £19,873 | £19,966 | £20,077 | £20,191 | £20,316 | £100,423 |
| Profit Before Tax | £1,559 | £1,788 | £2,220 | £2,664 | £3,225 | £11,455 |
| Profit After Tax | £1,263 | £1,448 | £1,798 | £2,158 | £2,612 | £9,279 |
| Change In Property Value | £11,408 | £11,750 | £22,188 | £25,536 | £27,069 | £97,951 |
| Net Return | £12,671 | £13,198 | £23,986 | £27,694 | £29,680 | £107,229 |
| 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