Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,099First YearProfit From Rental Income
£11,986
↗ 10%After 5 Years
Change In Property Value
£100,533
↗ 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 | £19,670 | £19,749 | £19,847 | £19,948 | £20,060 | £99,273 |
| Profit Before Tax | £2,182 | £2,431 | £2,887 | £3,355 | £3,942 | £14,797 |
| Profit After Tax | £1,768 | £1,969 | £2,339 | £2,718 | £3,193 | £11,986 |
| Change In Property Value | £11,709 | £12,060 | £22,773 | £26,210 | £27,782 | £100,533 |
| Net Return | £13,476 | £14,029 | £25,112 | £28,927 | £30,975 | £112,519 |
| 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