Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,099First YearProfit From Rental Income
£25,366
↗ 20%After 5 Years
Change In Property Value
£100,533
↗ 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 | £25,368 | £25,749 | £26,392 | £27,052 | £27,864 | £132,424 |
| Total Expenses | £20,021 | £20,105 | £20,213 | £20,323 | £20,446 | £101,108 |
| Profit Before Tax | £5,347 | £5,643 | £6,179 | £6,729 | £7,417 | £31,316 |
| Profit After Tax | £4,331 | £4,571 | £5,005 | £5,451 | £6,008 | £25,366 |
| Change In Property Value | £11,709 | £12,060 | £22,773 | £26,210 | £27,782 | £100,533 |
| Net Return | £16,039 | £16,631 | £27,778 | £31,660 | £33,790 | £125,899 |
| 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