Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£9,582
↗ 8%After 5 Years
Change In Property Value
£100,460
↗ 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 | £21,984 | £22,314 | £22,872 | £23,443 | £24,147 | £114,759 |
| Total Expenses | £20,370 | £20,465 | £20,578 | £20,695 | £20,823 | £102,930 |
| Profit Before Tax | £1,614 | £1,849 | £2,293 | £2,749 | £3,324 | £11,829 |
| Profit After Tax | £1,308 | £1,498 | £1,857 | £2,226 | £2,692 | £9,582 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £13,008 | £13,549 | £24,614 | £28,417 | £30,454 | £110,041 |
| 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