Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£115,393First YearProfit From Rental Income
£10,551
↗ 9%After 5 Years
Change In Property Value
£93,390
↗ 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 | £20,304 | £20,609 | £21,124 | £21,652 | £22,301 | £105,990 |
| Total Expenses | £18,415 | £18,491 | £18,586 | £18,682 | £18,790 | £92,964 |
| Profit Before Tax | £1,889 | £2,117 | £2,538 | £2,969 | £3,511 | £13,026 |
| Profit After Tax | £1,530 | £1,715 | £2,056 | £2,405 | £2,844 | £10,551 |
| Change In Property Value | £10,877 | £11,203 | £21,155 | £24,347 | £25,808 | £93,390 |
| Net Return | £12,407 | £12,918 | £23,211 | £26,753 | £28,652 | £103,941 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| 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