Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,732First YearProfit From Rental Income
£39,402
↗ 29%After 5 Years
Change In Property Value
£114,486
↗ 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 | £26,976 | £27,381 | £27,791 | £28,486 | £29,198 | £139,832 |
| Total Expenses | £18,049 | £18,139 | £18,221 | £18,332 | £18,446 | £91,188 |
| Profit Before Tax | £8,927 | £9,242 | £9,570 | £10,154 | £10,752 | £48,645 |
| Profit After Tax | £7,231 | £7,486 | £7,752 | £8,224 | £8,709 | £39,402 |
| Change In Property Value | £12,449 | £23,507 | £27,054 | £28,678 | £22,799 | £114,486 |
| Net Return | £19,680 | £30,993 | £34,806 | £36,902 | £31,508 | £153,888 |
| 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