Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£122,287First YearProfit From Rental Income
£9,319
↗ 8%After 5 Years
Change In Property Value
£98,463
↗ 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 | £21,540 | £21,863 | £22,410 | £22,970 | £23,659 | £112,442 |
| Total Expenses | £19,975 | £20,068 | £20,180 | £20,294 | £20,420 | £100,937 |
| Profit Before Tax | £1,565 | £1,795 | £2,230 | £2,676 | £3,239 | £11,505 |
| Profit After Tax | £1,268 | £1,454 | £1,806 | £2,167 | £2,624 | £9,319 |
| Change In Property Value | £11,468 | £11,812 | £22,304 | £25,670 | £27,210 | £98,463 |
| Net Return | £12,735 | £13,265 | £24,110 | £27,837 | £29,834 | £107,783 |
| 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