Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£122,305First YearProfit From Rental Income
£35,631
↗ 29%After 5 Years
Change In Property Value
£105,478
↗ 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 | £24,852 | £25,225 | £25,603 | £26,243 | £26,899 | £128,822 |
| Total Expenses | £16,786 | £16,873 | £16,952 | £17,058 | £17,166 | £84,834 |
| Profit Before Tax | £8,066 | £8,352 | £8,651 | £9,186 | £9,733 | £43,988 |
| Profit After Tax | £6,534 | £6,765 | £7,008 | £7,440 | £7,884 | £35,631 |
| Change In Property Value | £11,469 | £21,657 | £24,926 | £26,421 | £21,005 | £105,478 |
| Net Return | £18,003 | £28,422 | £31,933 | £33,861 | £28,889 | £141,108 |
| 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