Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£114,584First YearProfit From Rental Income
£22,750
↗ 20%After 5 Years
Change In Property Value
£92,794
↗ 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 | £18,634 | £18,715 | £18,817 | £18,922 | £19,040 | £94,127 |
| Profit Before Tax | £4,778 | £5,048 | £5,540 | £6,044 | £6,676 | £28,087 |
| Profit After Tax | £3,870 | £4,089 | £4,487 | £4,896 | £5,407 | £22,750 |
| Change In Property Value | £10,807 | £11,131 | £21,020 | £24,192 | £25,643 | £92,794 |
| Net Return | £14,678 | £15,221 | £25,507 | £29,088 | £31,051 | £115,544 |
| 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