Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£105,837First YearProfit From Rental Income
£7,946
↗ 8%After 5 Years
Change In Property Value
£86,357
↗ 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 | £18,900 | £19,183 | £19,663 | £20,155 | £20,759 | £98,661 |
| Total Expenses | £17,581 | £17,664 | £17,764 | £17,865 | £17,977 | £88,851 |
| Profit Before Tax | £1,319 | £1,519 | £1,899 | £2,289 | £2,783 | £9,810 |
| Profit After Tax | £1,068 | £1,231 | £1,539 | £1,854 | £2,254 | £7,946 |
| Change In Property Value | £10,058 | £10,359 | £19,562 | £22,514 | £23,865 | £86,357 |
| Net Return | £11,126 | £11,590 | £21,100 | £24,368 | £26,118 | £94,302 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| 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