Flat
M4
1 bed
1 bath
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£90,343First YearProfit From Rental Income
£16,754
↗ 19%After 5 Years
Change In Property Value
£74,953
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,912 | £19,196 | £19,676 | £20,167 | £20,772 | £98,723 |
| Total Expenses | £15,436 | £15,510 | £15,601 | £15,694 | £15,797 | £78,039 |
| Profit Before Tax | £3,476 | £3,685 | £4,074 | £4,473 | £4,975 | £20,684 |
| Profit After Tax | £2,816 | £2,985 | £3,300 | £3,623 | £4,030 | £16,754 |
| Change In Property Value | £8,729 | £8,991 | £16,979 | £19,541 | £20,713 | £74,953 |
| Net Return | £11,545 | £11,977 | £20,279 | £23,164 | £24,743 | £91,708 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change