Flat
M9
2 beds
1 bath
Lakeside Rise, Blackley M9
North West, England · M9
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£2,068
↗ 6%After 5 Years
Change In Property Value
£28,970
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,408 | £6,504 | £6,602 | £6,767 | £6,936 | £33,216 |
| Total Expenses | £6,019 | £6,079 | £6,130 | £6,188 | £6,247 | £30,663 |
| Profit Before Tax | £389 | £425 | £472 | £579 | £688 | £2,554 |
| Profit After Tax | £315 | £345 | £382 | £469 | £558 | £2,068 |
| Change In Property Value | £3,150 | £5,948 | £6,846 | £7,257 | £5,769 | £28,970 |
| Net Return | £3,465 | £6,293 | £7,228 | £7,726 | £6,327 | £31,038 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 19% | 22% | 24% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change