Flat M4 0 beds 1 bath

Lincoln Gate, 39 Red Bank, Manchester M4

North West, England · M4

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£12,005

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

122%

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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£6,928	£6,988	£7,055	£7,124	£7,197	£35,292
Profit Before Tax	£2,673	£2,756	£2,932	£3,113	£3,347	£14,821
Profit After Tax	£2,165	£2,232	£2,375	£2,522	£2,711	£12,005
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£5,165	£5,322	£8,210	£9,237	£9,829	£37,764
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	17%	17%	26%	30%	32%	122%

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