Flat
M4
1 bed
1 bath
Lincoln Gate, 39 Red Bank, Green Quarter, Manchester City Centre M4
North West, England · M4
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£3,083
↗ 10%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,602 | £6,701 | £6,868 | £7,040 | £33,714 |
| Total Expenses | £5,868 | £5,928 | £5,979 | £6,037 | £6,097 | £29,908 |
| Profit Before Tax | £636 | £674 | £722 | £831 | £943 | £3,806 |
| Profit After Tax | £515 | £546 | £585 | £673 | £764 | £3,083 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £3,515 | £6,211 | £7,105 | £7,584 | £6,258 | £30,673 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 11% | 20% | 23% | 24% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change