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
£36,540
↗ 29%After 5 Years
Change In Property Value
£107,681
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,368 | £25,749 | £26,135 | £26,788 | £27,458 | £131,497 |
| Total Expenses | £17,094 | £17,182 | £17,262 | £17,369 | £17,479 | £86,386 |
| Profit Before Tax | £8,274 | £8,566 | £8,873 | £9,419 | £9,979 | £45,111 |
| Profit After Tax | £6,702 | £6,939 | £7,187 | £7,629 | £8,083 | £36,540 |
| Change In Property Value | £11,709 | £22,110 | £25,446 | £26,973 | £21,444 | £107,681 |
| Net Return | £18,410 | £29,048 | £32,633 | £34,602 | £29,527 | £144,221 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change