Flat
M4
1 bed
1 bath
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£93,570First YearProfit From Rental Income
£26,150
↗ 28%After 5 Years
Change In Property Value
£82,826
↗ 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 | £19,512 | £19,805 | £20,102 | £20,604 | £21,119 | £101,142 |
| Total Expenses | £13,610 | £13,689 | £13,760 | £13,852 | £13,946 | £68,858 |
| Profit Before Tax | £5,902 | £6,115 | £6,342 | £6,752 | £7,173 | £32,284 |
| Profit After Tax | £4,781 | £4,953 | £5,137 | £5,469 | £5,810 | £26,150 |
| Change In Property Value | £9,006 | £17,006 | £19,573 | £20,747 | £16,494 | £82,826 |
| Net Return | £13,787 | £21,960 | £24,709 | £26,216 | £22,304 | £108,976 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| 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