Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£105,732First YearProfit From Rental Income
£7,911
↗ 7%After 5 Years
Change In Property Value
£86,279
↗ 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 | £18,876 | £19,159 | £19,638 | £20,129 | £20,733 | £98,535 |
| Total Expenses | £17,565 | £17,648 | £17,747 | £17,849 | £17,960 | £88,769 |
| Profit Before Tax | £1,311 | £1,511 | £1,891 | £2,280 | £2,773 | £9,767 |
| Profit After Tax | £1,062 | £1,224 | £1,532 | £1,847 | £2,246 | £7,911 |
| Change In Property Value | £10,049 | £10,350 | £19,544 | £22,494 | £23,843 | £86,279 |
| Net Return | £11,111 | £11,574 | £21,076 | £24,341 | £26,089 | £94,190 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 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