Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,081First YearProfit From Rental Income
£36,546
↗ 29%After 5 Years
Change In Property Value
£107,667
↗ 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 | £25,368 | £25,749 | £26,135 | £26,788 | £27,458 | £131,497 |
| Total Expenses | £17,093 | £17,181 | £17,260 | £17,367 | £17,477 | £86,378 |
| Profit Before Tax | £8,275 | £8,568 | £8,874 | £9,421 | £9,981 | £45,119 |
| Profit After Tax | £6,703 | £6,940 | £7,188 | £7,631 | £8,084 | £36,546 |
| Change In Property Value | £11,707 | £22,107 | £25,443 | £26,970 | £21,441 | £107,667 |
| Net Return | £18,410 | £29,047 | £32,631 | £34,600 | £29,525 | £144,214 |
| 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