Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£114,570First YearProfit From Rental Income
£22,757
↗ 20%After 5 Years
Change In Property Value
£92,783
↗ 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 | £18,632 | £18,713 | £18,816 | £18,920 | £19,038 | £94,119 |
| Profit Before Tax | £4,780 | £5,050 | £5,542 | £6,046 | £6,677 | £28,094 |
| Profit After Tax | £3,872 | £4,090 | £4,489 | £4,897 | £5,409 | £22,757 |
| Change In Property Value | £10,806 | £11,130 | £21,017 | £24,189 | £25,641 | £92,783 |
| Net Return | £14,678 | £15,221 | £25,506 | £29,086 | £31,049 | £115,540 |
| 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