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

£3,325

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£26,789

↗ 26%After 5 Years

Return On Investment

94%

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	£7,488	£7,600	£7,790	£7,985	£8,225	£39,088
Total Expenses	£6,875	£6,932	£6,994	£7,058	£7,124	£34,983
Profit Before Tax	£613	£668	£796	£928	£1,100	£4,105
Profit After Tax	£497	£541	£645	£751	£891	£3,325
Change In Property Value	£3,120	£3,214	£6,068	£6,984	£7,403	£26,789
Net Return	£3,617	£3,755	£6,713	£7,735	£8,295	£30,114
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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