Flat
M4
1 bed
1 bath
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£90,340First YearProfit From Rental Income
£25,085
↗ 28%After 5 Years
Change In Property Value
£80,281
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £13,253 | £13,332 | £13,401 | £13,492 | £13,585 | £67,063 |
| Profit Before Tax | £5,659 | £5,864 | £6,082 | £6,479 | £6,885 | £30,969 |
| Profit After Tax | £4,584 | £4,750 | £4,927 | £5,248 | £5,577 | £25,085 |
| Change In Property Value | £8,729 | £16,484 | £18,971 | £20,110 | £15,987 | £80,281 |
| Net Return | £13,313 | £21,234 | £23,898 | £25,357 | £21,564 | £105,366 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change