Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,820First YearProfit From Rental Income
£39,415
↗ 29%After 5 Years
Change In Property Value
£114,555
↗ 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 | £26,988 | £27,393 | £27,804 | £28,499 | £29,211 | £139,895 |
| Total Expenses | £18,058 | £18,148 | £18,230 | £18,342 | £18,456 | £91,234 |
| Profit Before Tax | £8,930 | £9,244 | £9,573 | £10,157 | £10,756 | £48,661 |
| Profit After Tax | £7,233 | £7,488 | £7,754 | £8,227 | £8,712 | £39,415 |
| Change In Property Value | £12,456 | £23,521 | £27,071 | £28,695 | £22,812 | £114,555 |
| Net Return | £19,689 | £31,009 | £34,825 | £36,922 | £31,524 | £153,970 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 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