Flat M4 1 bed 1 bath

Lincoln Gate, 39 Red Bank, Manchester M4

North West, England · M4

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-2,011

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

79%

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	£7,284	£7,393	£7,578	£7,768	£8,001	£38,023
Total Expenses	£7,886	£7,943	£8,005	£8,067	£8,133	£40,034
Profit Before Tax	£-602	£-550	£-426	£-300	£-133	£-2,011
Profit After Tax	£-602	£-550	£-426	£-300	£-133	£-2,011
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£3,298	£3,467	£7,159	£8,430	£9,121	£31,476
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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