Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,570First YearProfit From Rental Income
£24,475
↗ 20%After 5 Years
Change In Property Value
£97,935
↗ 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 | £24,708 | £25,079 | £25,706 | £26,348 | £27,139 | £128,979 |
| Total Expenses | £19,555 | £19,638 | £19,744 | £19,852 | £19,974 | £98,763 |
| Profit Before Tax | £5,153 | £5,440 | £5,962 | £6,496 | £7,165 | £30,216 |
| Profit After Tax | £4,174 | £4,407 | £4,829 | £5,262 | £5,804 | £24,475 |
| Change In Property Value | £11,406 | £11,748 | £22,184 | £25,532 | £27,064 | £97,935 |
| Net Return | £15,580 | £16,155 | £27,013 | £30,794 | £32,868 | £122,410 |
| 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