Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix Street, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£28,674
↗ 35%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
118%
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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £17,069 | £17,197 | £17,342 | £17,491 | £17,652 | £86,752 |
| Profit Before Tax | £6,331 | £6,554 | £7,002 | £7,462 | £8,050 | £35,399 |
| Profit After Tax | £5,128 | £5,309 | £5,672 | £6,044 | £6,521 | £28,674 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £13,228 | £13,652 | £21,426 | £24,176 | £25,740 | £98,223 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change