Flat M4 1 bed 1 bath

Lincoln Gate, Green Quarter, Manchester City Centre M4

North West, England · M4

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-4,923

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£21,895

↗ 26%After 5 Years

Return On Investment

64%

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	£4,764	£4,835	£4,956	£5,080	£5,233	£24,869
Total Expenses	£5,849	£5,902	£5,957	£6,013	£6,071	£29,792
Profit Before Tax	£-1,085	£-1,066	£-1,001	£-933	£-838	£-4,923
Profit After Tax	£-1,085	£-1,066	£-1,001	£-933	£-838	£-4,923
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£1,465	£1,560	£3,959	£4,775	£5,212	£16,972
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	6%	6%	15%	18%	20%	64%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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