Flat M9 1 bed 1 bath

Lakeside Rise, Manchester M9

North West, England · M9

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£8,496

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£16,743

↗ 26%After 5 Years

Return On Investment

123%

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	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£5,299	£5,356	£5,417	£5,480	£5,545	£27,096
Profit Before Tax	£1,901	£1,952	£2,074	£2,198	£2,363	£10,489
Profit After Tax	£1,540	£1,581	£1,680	£1,781	£1,914	£8,496
Change In Property Value	£1,950	£2,009	£3,793	£4,365	£4,627	£16,743
Net Return	£3,490	£3,590	£5,472	£6,146	£6,541	£25,239
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	17%	18%	27%	30%	32%	123%

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