Flat
M9
2 beds
2 baths
31 Lakeside Rise, Manchester M9
North West, England · M9
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£426
↗ 1%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
85%
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 | £7,620 | £7,734 | £7,928 | £8,126 | £8,370 | £39,777 |
| Total Expenses | £7,721 | £7,779 | £7,841 | £7,905 | £7,972 | £39,218 |
| Profit Before Tax | £-101 | £-45 | £87 | £221 | £398 | £560 |
| Profit After Tax | £-101 | £-45 | £70 | £179 | £322 | £426 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,649 | £3,818 | £7,364 | £8,573 | £9,220 | £32,624 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change