Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£107,581First YearProfit From Rental Income
£9,388
↗ 9%After 5 Years
Change In Property Value
£87,641
↗ 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 | £19,056 | £19,342 | £19,825 | £20,321 | £20,931 | £99,475 |
| Total Expenses | £17,404 | £17,479 | £17,570 | £17,664 | £17,767 | £87,885 |
| Profit Before Tax | £1,652 | £1,863 | £2,255 | £2,657 | £3,163 | £11,590 |
| Profit After Tax | £1,338 | £1,509 | £1,827 | £2,152 | £2,562 | £9,388 |
| Change In Property Value | £10,207 | £10,513 | £19,853 | £22,848 | £24,219 | £87,641 |
| Net Return | £11,545 | £12,022 | £21,679 | £25,001 | £26,782 | £97,029 |
| 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