Flat
M4
1 bed
1 bath
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£90,332First YearProfit From Rental Income
£25,088
↗ 28%After 5 Years
Change In Property Value
£80,274
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £13,253 | £13,331 | £13,401 | £13,491 | £13,584 | £67,059 |
| Profit Before Tax | £5,659 | £5,865 | £6,083 | £6,479 | £6,886 | £30,973 |
| Profit After Tax | £4,584 | £4,750 | £4,927 | £5,248 | £5,578 | £25,088 |
| Change In Property Value | £8,729 | £16,482 | £18,970 | £20,108 | £15,986 | £80,274 |
| Net Return | £13,313 | £21,233 | £23,897 | £25,356 | £21,564 | £105,362 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change