Flat
M4
1 bed
1 bath
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£93,570First YearProfit From Rental Income
£17,556
↗ 19%After 5 Years
Change In Property Value
£77,328
↗ 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 | £19,512 | £19,805 | £20,300 | £20,807 | £21,432 | £101,855 |
| Total Expenses | £15,862 | £15,937 | £16,029 | £16,124 | £16,229 | £80,181 |
| Profit Before Tax | £3,650 | £3,868 | £4,270 | £4,683 | £5,202 | £21,674 |
| Profit After Tax | £2,957 | £3,133 | £3,459 | £3,793 | £4,214 | £17,556 |
| Change In Property Value | £9,006 | £9,276 | £17,517 | £20,160 | £21,370 | £77,328 |
| Net Return | £11,963 | £12,409 | £20,976 | £23,953 | £25,583 | £94,884 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 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