Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£25,366
↗ 20%After 5 Years
Change In Property Value
£100,460
↗ 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 | £25,356 | £25,736 | £26,380 | £27,039 | £27,850 | £132,362 |
| Total Expenses | £20,009 | £20,093 | £20,200 | £20,310 | £20,434 | £101,046 |
| Profit Before Tax | £5,347 | £5,643 | £6,180 | £6,729 | £7,417 | £31,316 |
| Profit After Tax | £4,331 | £4,571 | £5,005 | £5,451 | £6,007 | £25,366 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £16,031 | £16,622 | £27,762 | £31,641 | £33,769 | £125,826 |
| 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