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
£-750
↘ -2%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
81%
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 | £6,979 | £7,153 | £7,368 | £35,017 |
| Total Expenses | £7,035 | £7,091 | £7,151 | £7,212 | £7,277 | £35,766 |
| Profit Before Tax | £-327 | £-282 | £-172 | £-59 | £91 | £-750 |
| Profit After Tax | £-327 | £-282 | £-172 | £-59 | £91 | £-750 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £2,973 | £3,117 | £6,246 | £7,328 | £7,922 | £27,585 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 22% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change