Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,732First YearProfit From Rental Income
£10,319
↗ 8%After 5 Years
Change In Property Value
£106,886
↗ 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 | £23,388 | £23,739 | £24,332 | £24,941 | £25,689 | £122,089 |
| Total Expenses | £21,641 | £21,741 | £21,862 | £21,985 | £22,120 | £109,349 |
| Profit Before Tax | £1,747 | £1,997 | £2,471 | £2,956 | £3,569 | £12,740 |
| Profit After Tax | £1,415 | £1,618 | £2,001 | £2,394 | £2,891 | £10,319 |
| Change In Property Value | £12,449 | £12,822 | £24,212 | £27,866 | £29,538 | £106,886 |
| Net Return | £13,864 | £14,440 | £26,213 | £30,260 | £32,429 | £117,206 |
| 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