Flat
M9
2 beds
1 bath
Lakeside Rise, Manchester, Blackley, Greater Manchester M9
North West, England · M9
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£29,341
↗ 79%After 5 Years
Change In Property Value
£30,911
↗ 26%After 5 Years
Return On Investment
163%
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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £8,261 | £8,330 | £8,411 | £8,493 | £8,584 | £42,078 |
| Profit Before Tax | £6,739 | £6,895 | £7,195 | £7,502 | £7,892 | £36,224 |
| Profit After Tax | £5,459 | £5,585 | £5,828 | £6,077 | £6,392 | £29,341 |
| Change In Property Value | £3,600 | £3,708 | £7,002 | £8,059 | £8,542 | £30,911 |
| Net Return | £9,059 | £9,293 | £12,830 | £14,136 | £14,934 | £60,252 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 79% |
| Total Net Return (%) | 24% | 25% | 35% | 38% | 40% | 163% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change