Flat M9 2 beds 1 bath

Lakeside Rise, Manchester M9

North West, England · M9

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£4,851

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

98%

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	£7,920	£8,039	£8,240	£8,446	£8,699	£41,343
Total Expenses	£6,956	£7,010	£7,068	£7,128	£7,192	£35,355
Profit Before Tax	£964	£1,029	£1,171	£1,317	£1,507	£5,989
Profit After Tax	£781	£834	£949	£1,067	£1,221	£4,851
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,081	£4,233	£7,367	£8,454	£9,051	£33,186
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change