Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,587First YearProfit From Rental Income
£24,512
↗ 20%After 5 Years
Change In Property Value
£97,948
↗ 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 | £24,720 | £25,091 | £25,718 | £26,361 | £27,152 | £129,042 |
| Total Expenses | £19,558 | £19,641 | £19,747 | £19,855 | £19,977 | £98,780 |
| Profit Before Tax | £5,162 | £5,449 | £5,971 | £6,506 | £7,175 | £30,262 |
| Profit After Tax | £4,181 | £4,414 | £4,836 | £5,270 | £5,812 | £24,512 |
| Change In Property Value | £11,408 | £11,750 | £22,187 | £25,536 | £27,068 | £97,948 |
| Net Return | £15,588 | £16,164 | £27,024 | £30,805 | £32,879 | £122,461 |
| 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