Flat
M4
0 beds
1 bath
Lincoln Gate, 39 Red Bank, Manchester M4
North West, England · M4
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£188
↗ 1%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
84%
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 | £6,767 | £6,936 | £7,144 | £33,952 |
| Total Expenses | £6,618 | £6,674 | £6,733 | £6,794 | £6,857 | £33,676 |
| Profit Before Tax | £-114 | £-72 | £33 | £142 | £286 | £276 |
| Profit After Tax | £-114 | £-72 | £27 | £115 | £232 | £188 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £2,886 | £3,018 | £5,862 | £6,830 | £7,350 | £25,947 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change