Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£122,305First YearProfit From Rental Income
£24,685
↗ 20%After 5 Years
Change In Property Value
£98,476
↗ 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 | £24,852 | £25,225 | £25,855 | £26,502 | £27,297 | £129,731 |
| Total Expenses | £19,653 | £19,736 | £19,842 | £19,951 | £20,073 | £99,255 |
| Profit Before Tax | £5,199 | £5,489 | £6,013 | £6,551 | £7,224 | £30,476 |
| Profit After Tax | £4,211 | £4,446 | £4,871 | £5,306 | £5,851 | £24,685 |
| Change In Property Value | £11,469 | £11,813 | £22,307 | £25,673 | £27,214 | £98,476 |
| Net Return | £15,680 | £16,259 | £27,178 | £30,980 | £33,065 | £123,161 |
| 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