Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£24,469
↗ 20%After 5 Years
Change In Property Value
£97,871
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,696 | £25,066 | £25,693 | £26,335 | £27,125 | £128,916 |
| Total Expenses | £19,544 | £19,627 | £19,733 | £19,841 | £19,963 | £98,708 |
| Profit Before Tax | £5,152 | £5,439 | £5,960 | £6,494 | £7,163 | £30,209 |
| Profit After Tax | £4,173 | £4,406 | £4,828 | £5,261 | £5,802 | £24,469 |
| Change In Property Value | £11,399 | £11,740 | £22,170 | £25,516 | £27,047 | £97,871 |
| Net Return | £15,572 | £16,146 | £26,998 | £30,776 | £32,848 | £122,340 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change