Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£115,375First YearProfit From Rental Income
£33,359
↗ 29%After 5 Years
Change In Property Value
£100,015
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,568 | £23,922 | £24,280 | £24,887 | £25,510 | £122,167 |
| Total Expenses | £16,020 | £16,106 | £16,182 | £16,285 | £16,390 | £80,983 |
| Profit Before Tax | £7,548 | £7,816 | £8,098 | £8,602 | £9,120 | £41,184 |
| Profit After Tax | £6,114 | £6,331 | £6,559 | £6,968 | £7,387 | £33,359 |
| Change In Property Value | £10,875 | £20,536 | £23,635 | £25,053 | £19,917 | £100,015 |
| Net Return | £16,989 | £26,867 | £30,194 | £32,021 | £27,304 | £133,374 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change