Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£114,578First YearProfit From Rental Income
£22,753
↗ 20%After 5 Years
Change In Property Value
£92,790
↗ 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 | £23,412 | £23,763 | £24,357 | £24,966 | £25,715 | £122,214 |
| Total Expenses | £18,633 | £18,714 | £18,817 | £18,921 | £19,039 | £94,124 |
| Profit Before Tax | £4,779 | £5,049 | £5,541 | £6,045 | £6,676 | £28,090 |
| Profit After Tax | £3,871 | £4,090 | £4,488 | £4,896 | £5,408 | £22,753 |
| Change In Property Value | £10,807 | £11,131 | £21,019 | £24,191 | £25,642 | £92,790 |
| Net Return | £14,678 | £15,221 | £25,507 | £29,087 | £31,050 | £115,542 |
| 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