Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£115,396First YearProfit From Rental Income
£22,971
↗ 20%After 5 Years
Change In Property Value
£93,391
↗ 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 | £23,568 | £23,922 | £24,520 | £25,133 | £25,887 | £123,028 |
| Total Expenses | £18,741 | £18,823 | £18,925 | £19,031 | £19,149 | £94,669 |
| Profit Before Tax | £4,827 | £5,099 | £5,594 | £6,102 | £6,738 | £28,359 |
| Profit After Tax | £3,910 | £4,130 | £4,531 | £4,943 | £5,458 | £22,971 |
| Change In Property Value | £10,877 | £11,203 | £21,155 | £24,348 | £25,809 | £93,391 |
| Net Return | £14,786 | £15,333 | £25,686 | £29,290 | £31,266 | £116,362 |
| 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