Flat M9 2 beds 1 bath

Blackley New Road, Blackley, Manchester M9

North West, England · M9

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£10,229

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

103%

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	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£10,173	£10,238	£10,312	£10,388	£10,470	£51,580
Profit Before Tax	£2,127	£2,247	£2,485	£2,729	£3,040	£12,628
Profit After Tax	£1,723	£1,820	£2,013	£2,210	£2,463	£10,229
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,973	£7,228	£12,224	£13,963	£14,920	£55,307
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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