Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,592First YearProfit From Rental Income
£11,495
↗ 9%After 5 Years
Change In Property Value
£97,952
↗ 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 | £21,300 | £21,619 | £22,160 | £22,714 | £23,395 | £111,189 |
| Total Expenses | £19,217 | £19,295 | £19,392 | £19,491 | £19,602 | £96,997 |
| Profit Before Tax | £2,083 | £2,325 | £2,768 | £3,223 | £3,793 | £14,192 |
| Profit After Tax | £1,687 | £1,883 | £2,242 | £2,610 | £3,073 | £11,495 |
| Change In Property Value | £11,408 | £11,750 | £22,188 | £25,537 | £27,069 | £97,952 |
| Net Return | £13,095 | £13,633 | £24,430 | £28,147 | £30,142 | £109,447 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 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