Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,830First YearProfit From Rental Income
£13,320
↗ 10%After 5 Years
Change In Property Value
£106,959
↗ 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 | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £20,800 | £20,881 | £20,983 | £21,087 | £21,204 | £104,954 |
| Profit Before Tax | £2,456 | £2,724 | £3,212 | £3,713 | £4,340 | £16,445 |
| Profit After Tax | £1,989 | £2,207 | £2,602 | £3,007 | £3,515 | £13,320 |
| Change In Property Value | £12,457 | £12,831 | £24,228 | £27,885 | £29,558 | £106,959 |
| Net Return | £14,446 | £15,037 | £26,830 | £30,892 | £33,073 | £120,279 |
| 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