Flat M9 1 bed 1 bath

Lakeside Rise, Blackley, Manchester M9

North West, England · M9

Initial Investment

First Year

£32,200First Year

Profit From Rental Income

After 5 Years

£1,972

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£28,694

↗ 28%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,348	£6,443	£6,540	£6,703	£6,871	£32,905
Total Expenses	£5,981	£6,041	£6,091	£6,149	£6,209	£30,471
Profit Before Tax	£367	£403	£449	£554	£662	£2,435
Profit After Tax	£297	£326	£363	£449	£536	£1,972
Change In Property Value	£3,120	£5,892	£6,781	£7,188	£5,714	£28,694
Net Return	£3,417	£6,218	£7,144	£7,636	£6,250	£30,666
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	19%	22%	24%	19%	95%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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