Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,732First YearProfit From Rental Income
£13,274
↗ 10%After 5 Years
Change In Property Value
£106,886
↗ 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 | £23,232 | £23,580 | £24,170 | £24,774 | £25,517 | £121,274 |
| Total Expenses | £20,786 | £20,867 | £20,969 | £21,073 | £21,190 | £104,886 |
| Profit Before Tax | £2,446 | £2,713 | £3,201 | £3,701 | £4,327 | £16,388 |
| Profit After Tax | £1,981 | £2,198 | £2,593 | £2,998 | £3,505 | £13,274 |
| Change In Property Value | £12,449 | £12,822 | £24,212 | £27,866 | £29,538 | £106,886 |
| Net Return | £14,429 | £15,020 | £26,805 | £30,864 | £33,043 | £120,161 |
| 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