Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,587First YearProfit From Rental Income
£-13,348
↘ -11%After 5 Years
Change In Property Value
£97,948
↗ 26%After 5 Years
Return On Investment
70%
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 | £18,685 | £18,755 | £18,838 | £18,924 | £19,017 | £94,218 |
| Profit Before Tax | £-3,193 | £-3,031 | £-2,721 | £-2,403 | £-2,001 | £-13,348 |
| Profit After Tax | £-3,193 | £-3,031 | £-2,721 | £-2,403 | £-2,001 | £-13,348 |
| Change In Property Value | £11,408 | £11,750 | £22,187 | £25,536 | £27,068 | £97,948 |
| Net Return | £8,215 | £8,719 | £19,467 | £23,133 | £25,067 | £84,600 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change