Flat M4 1 bed 1 bath

Lincoln Gate, Green Quarter, Manchester M4

North West, England · M4

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-1,372

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£21,895

↗ 26%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,520	£5,603	£5,743	£5,886	£6,063	£28,815
Total Expenses	£5,924	£5,979	£6,036	£6,094	£6,154	£30,187
Profit Before Tax	£-404	£-376	£-293	£-207	£-91	£-1,372
Profit After Tax	£-404	£-376	£-293	£-207	£-91	£-1,372
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£2,146	£2,251	£4,667	£5,501	£5,960	£20,524
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	8%	18%	21%	22%	77%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change