Flat
M4
1 bed
1 bath
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£90,332First YearProfit From Rental Income
£16,759
↗ 19%After 5 Years
Change In Property Value
£74,945
↗ 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 | £15,435 | £15,509 | £15,600 | £15,693 | £15,796 | £78,033 |
| Profit Before Tax | £3,477 | £3,687 | £4,076 | £4,474 | £4,976 | £20,690 |
| Profit After Tax | £2,817 | £2,986 | £3,301 | £3,624 | £4,031 | £16,759 |
| Change In Property Value | £8,729 | £8,990 | £16,977 | £19,539 | £20,711 | £74,945 |
| Net Return | £11,545 | £11,977 | £20,278 | £23,163 | £24,742 | £91,705 |
| 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