Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£122,182First YearProfit From Rental Income
£24,650
↗ 20%After 5 Years
Change In Property Value
£98,386
↗ 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 | £24,828 | £25,200 | £25,830 | £26,476 | £27,270 | £129,606 |
| Total Expenses | £19,637 | £19,720 | £19,826 | £19,934 | £20,056 | £99,173 |
| Profit Before Tax | £5,191 | £5,480 | £6,005 | £6,542 | £7,214 | £30,432 |
| Profit After Tax | £4,205 | £4,439 | £4,864 | £5,299 | £5,843 | £24,650 |
| Change In Property Value | £11,459 | £11,802 | £22,287 | £25,650 | £27,189 | £98,386 |
| Net Return | £15,663 | £16,241 | £27,150 | £30,949 | £33,032 | £123,036 |
| 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