Terraced
M19
3 beds
1 bath
Pascal Street, Manchester M19
Initial Investment
£145,270First YearProfit From Rental Income
£-47,496
↘ -33%After 5 Years
Change In Property Value
£76,985
↗ 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 | £9,477 | £9,489 | £9,500 | £9,510 | £9,521 | £47,496 |
| Profit Before Tax | £-9,477 | £-9,489 | £-9,500 | £-9,510 | £-9,521 | £-47,496 |
| Profit After Tax | £-9,477 | £-9,489 | £-9,500 | £-9,510 | £-9,521 | £-47,496 |
| Change In Property Value | £8,370 | £14,369 | £18,104 | £19,191 | £16,952 | £76,985 |
| Net Return | £-1,107 | £4,879 | £8,605 | £9,681 | £7,431 | £29,489 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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