Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,070First YearProfit From Rental Income
£25,380
↗ 20%After 5 Years
Change In Property Value
£100,511
↗ 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 | £20,018 | £20,102 | £20,209 | £20,319 | £20,443 | £101,092 |
| Profit Before Tax | £5,350 | £5,646 | £6,183 | £6,733 | £7,421 | £31,333 |
| Profit After Tax | £4,334 | £4,574 | £5,008 | £5,454 | £6,011 | £25,380 |
| Change In Property Value | £11,706 | £12,057 | £22,768 | £26,204 | £27,776 | £100,511 |
| Net Return | £16,040 | £16,631 | £27,776 | £31,657 | £33,787 | £125,891 |
| 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