Flat
M9
2 beds
1 bath
Lakeside Rise, Manchester M9
North West, England · M9
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£2,551
↗ 8%After 5 Years
Change In Property Value
£30,349
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,708 | £6,809 | £6,911 | £7,084 | £7,261 | £34,771 |
| Total Expenses | £6,210 | £6,270 | £6,321 | £6,380 | £6,441 | £31,623 |
| Profit Before Tax | £498 | £539 | £589 | £703 | £820 | £3,149 |
| Profit After Tax | £403 | £436 | £477 | £569 | £664 | £2,551 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £3,703 | £6,668 | £7,649 | £8,172 | £6,708 | £32,900 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 20% | 22% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change