Flat
M9
1 bed
1 bath
Lakeside Rise, Manchester M9
North West, England · M9
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-2,950
↘ -11%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
71%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,184 | £5,262 | £5,393 | £5,528 | £5,694 | £27,061 |
| Total Expenses | £5,891 | £5,945 | £6,001 | £6,058 | £6,117 | £30,011 |
| Profit Before Tax | £-707 | £-683 | £-607 | £-530 | £-423 | £-2,950 |
| Profit After Tax | £-707 | £-683 | £-607 | £-530 | £-423 | £-2,950 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £1,843 | £1,944 | £4,352 | £5,178 | £5,627 | £18,945 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 7% | 16% | 20% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change