Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,087First YearProfit From Rental Income
£9,579
↗ 8%After 5 Years
Change In Property Value
£100,524
↗ 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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £20,383 | £20,478 | £20,592 | £20,708 | £20,836 | £102,996 |
| Profit Before Tax | £1,613 | £1,848 | £2,292 | £2,748 | £3,324 | £11,826 |
| Profit After Tax | £1,307 | £1,497 | £1,857 | £2,226 | £2,692 | £9,579 |
| Change In Property Value | £11,708 | £12,059 | £22,771 | £26,207 | £27,780 | £100,524 |
| Net Return | £13,014 | £13,556 | £24,628 | £28,433 | £30,472 | £110,103 |
| 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