Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£122,287First YearProfit From Rental Income
£24,693
↗ 20%After 5 Years
Change In Property Value
£98,463
↗ 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 | £24,852 | £25,225 | £25,855 | £26,502 | £27,297 | £129,731 |
| Total Expenses | £19,651 | £19,734 | £19,840 | £19,949 | £20,071 | £99,245 |
| Profit Before Tax | £5,201 | £5,491 | £6,015 | £6,553 | £7,226 | £30,486 |
| Profit After Tax | £4,213 | £4,447 | £4,872 | £5,308 | £5,853 | £24,693 |
| Change In Property Value | £11,468 | £11,812 | £22,304 | £25,670 | £27,210 | £98,463 |
| Net Return | £15,680 | £16,259 | £27,176 | £30,978 | £33,063 | £123,157 |
| 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