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

£-1,251

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£26,789

↗ 26%After 5 Years

Return On Investment

79%

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	£6,604	£6,769	£6,972	£33,137
Total Expenses	£6,761	£6,817	£6,876	£6,936	£6,999	£34,388
Profit Before Tax	£-413	£-373	£-271	£-167	£-26	£-1,251
Profit After Tax	£-413	£-373	£-271	£-167	£-26	£-1,251
Change In Property Value	£3,120	£3,214	£6,068	£6,984	£7,403	£26,789
Net Return	£2,707	£2,840	£5,797	£6,818	£7,377	£25,539
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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