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
£-3,952
↘ -13%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
70%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,688 | £5,830 | £5,976 | £6,155 | £29,254 |
| Total Expenses | £6,528 | £6,582 | £6,639 | £6,698 | £6,759 | £33,206 |
| Profit Before Tax | £-924 | £-894 | £-809 | £-722 | £-603 | £-3,952 |
| Profit After Tax | £-924 | £-894 | £-809 | £-722 | £-603 | £-3,952 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £2,076 | £2,196 | £5,026 | £5,994 | £6,515 | £21,806 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change