Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,737First YearProfit From Rental Income
£13,317
↗ 10%After 5 Years
Change In Property Value
£106,890
↗ 26%After 5 Years
Return On Investment
90%
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 | £23,244 | £23,593 | £24,182 | £24,787 | £25,531 | £121,337 |
| Total Expenses | £20,788 | £20,869 | £20,971 | £21,075 | £21,192 | £104,896 |
| Profit Before Tax | £2,456 | £2,724 | £3,212 | £3,712 | £4,338 | £16,441 |
| Profit After Tax | £1,989 | £2,206 | £2,601 | £3,007 | £3,514 | £13,317 |
| Change In Property Value | £12,449 | £12,822 | £24,213 | £27,867 | £29,539 | £106,890 |
| Net Return | £14,438 | £15,029 | £26,814 | £30,873 | £33,053 | £120,208 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change