Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£114,578First YearProfit From Rental Income
£8,683
↗ 8%After 5 Years
Change In Property Value
£92,790
↗ 26%After 5 Years
Return On Investment
89%
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 | £20,304 | £20,609 | £21,124 | £21,652 | £22,301 | £105,990 |
| Total Expenses | £18,852 | £18,941 | £19,047 | £19,155 | £19,274 | £95,269 |
| Profit Before Tax | £1,452 | £1,668 | £2,077 | £2,497 | £3,027 | £10,720 |
| Profit After Tax | £1,176 | £1,351 | £1,682 | £2,022 | £2,452 | £8,683 |
| Change In Property Value | £10,807 | £11,131 | £21,019 | £24,191 | £25,642 | £92,790 |
| Net Return | £11,983 | £12,482 | £22,701 | £26,213 | £28,095 | £101,473 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change