Flat M9 2 beds 1 bath

Lakeside Rise, Blackley M9

North West, England · M9

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£1,345

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

87%

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	£7,560	£7,673	£7,865	£8,062	£8,304	£39,464
Total Expenses	£7,417	£7,486	£7,558	£7,633	£7,710	£37,804
Profit Before Tax	£143	£188	£307	£429	£594	£1,660
Profit After Tax	£116	£152	£249	£348	£481	£1,345
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£3,266	£3,397	£6,375	£7,399	£7,955	£28,392
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

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