Flat M9 2 beds 1 bath

Lakeside Rise, Manchester M9

North West, England · M9

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£59

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

84%

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	£7,616	£7,806	£8,040	£38,211
Total Expenses	£7,493	£7,550	£7,612	£7,674	£7,740	£38,069
Profit Before Tax	£-173	£-120	£4	£132	£300	£142
Profit After Tax	£-173	£-120	£3	£107	£243	£59
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£3,427	£3,588	£7,005	£8,165	£8,785	£30,970
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	10%	19%	22%	24%	84%

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