Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,080First YearProfit From Rental Income
£25,375
↗ 20%After 5 Years
Change In Property Value
£100,519
↗ 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 | £20,019 | £20,103 | £20,211 | £20,320 | £20,444 | £101,098 |
| Profit Before Tax | £5,349 | £5,645 | £6,182 | £6,732 | £7,419 | £31,327 |
| Profit After Tax | £4,333 | £4,573 | £5,007 | £5,453 | £6,010 | £25,375 |
| Change In Property Value | £11,707 | £12,058 | £22,770 | £26,206 | £27,778 | £100,519 |
| Net Return | £16,039 | £16,631 | £27,777 | £31,659 | £33,788 | £125,894 |
| 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