Flat M9 2 beds 1 bath

Lakeside Rise, Manchester, Blackley, Greater Manchester M9

North West, England · M9

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£3,560

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£33,108

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,430	£7,541	£7,730	£7,923	£37,944
Total Expenses	£6,593	£6,654	£6,706	£6,767	£6,829	£33,549
Profit Before Tax	£727	£776	£835	£963	£1,094	£4,395
Profit After Tax	£589	£628	£676	£780	£886	£3,560
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£4,189	£7,426	£8,500	£9,073	£7,480	£36,668
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	11%	20%	23%	25%	20%	99%

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