Terraced
M11
5 beds
2 baths
Falconwood Way, Manchester M11
Initial Investment
£166,350First YearProfit From Rental Income
£-52,484
↘ -32%After 5 Years
Change In Property Value
£85,539
↗ 28%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £10,474 | £10,487 | £10,497 | £10,507 | £10,518 | £52,484 |
| Profit Before Tax | £-10,474 | £-10,487 | £-10,497 | £-10,507 | £-10,518 | £-52,484 |
| Profit After Tax | £-10,474 | £-10,487 | £-10,497 | £-10,507 | £-10,518 | £-52,484 |
| Change In Property Value | £9,300 | £15,965 | £20,116 | £21,323 | £18,835 | £85,539 |
| Net Return | £-1,174 | £5,478 | £9,619 | £10,815 | £8,317 | £33,055 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change