Flat
M4
1 bed
1 bath
Ancoats Gardens, 30 Bendix Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,087First YearProfit From Rental Income
£11,991
↗ 10%After 5 Years
Change In Property Value
£100,524
↗ 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 | £21,852 | £22,180 | £22,734 | £23,303 | £24,002 | £114,070 |
| Total Expenses | £19,668 | £19,747 | £19,846 | £19,946 | £20,059 | £99,266 |
| Profit Before Tax | £2,184 | £2,433 | £2,889 | £3,356 | £3,943 | £14,804 |
| Profit After Tax | £1,769 | £1,970 | £2,340 | £2,719 | £3,194 | £11,991 |
| Change In Property Value | £11,708 | £12,059 | £22,771 | £26,207 | £27,780 | £100,524 |
| Net Return | £13,476 | £14,029 | £25,111 | £28,926 | £30,973 | £112,515 |
| 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