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
£39,411
↗ 29%After 5 Years
Change In Property Value
£114,563
↗ 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 | £18,059 | £18,149 | £18,231 | £18,343 | £18,457 | £91,239 |
| Profit Before Tax | £8,929 | £9,244 | £9,572 | £10,156 | £10,755 | £48,656 |
| Profit After Tax | £7,233 | £7,487 | £7,754 | £8,226 | £8,711 | £39,411 |
| Change In Property Value | £12,457 | £23,523 | £27,073 | £28,697 | £22,814 | £114,563 |
| Net Return | £19,690 | £31,010 | £34,826 | £36,923 | £31,525 | £153,974 |
| 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