Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,830First YearProfit From Rental Income
£10,316
↗ 8%After 5 Years
Change In Property Value
£106,959
↗ 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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £21,654 | £21,755 | £21,875 | £21,998 | £22,134 | £109,416 |
| Profit Before Tax | £1,746 | £1,996 | £2,470 | £2,955 | £3,568 | £12,735 |
| Profit After Tax | £1,414 | £1,617 | £2,000 | £2,394 | £2,890 | £10,316 |
| Change In Property Value | £12,457 | £12,831 | £24,228 | £27,885 | £29,558 | £106,959 |
| Net Return | £13,871 | £14,448 | £26,229 | £30,278 | £32,448 | £117,274 |
| 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