Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,080First YearProfit From Rental Income
£-15,328
↘ -12%After 5 Years
Change In Property Value
£100,519
↗ 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 | £19,081 | £19,151 | £19,234 | £19,320 | £19,413 | £96,198 |
| Profit Before Tax | £-3,589 | £-3,427 | £-3,117 | £-2,799 | £-2,397 | £-15,328 |
| Profit After Tax | £-3,589 | £-3,427 | £-3,117 | £-2,799 | £-2,397 | £-15,328 |
| Change In Property Value | £11,707 | £12,058 | £22,770 | £26,206 | £27,778 | £100,519 |
| Net Return | £8,118 | £8,632 | £19,653 | £23,407 | £25,381 | £85,191 |
| 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