Flat
M20
2 beds
1 bath
Palatine Road, Manchester M20
Initial Investment
£103,882First YearProfit From Rental Income
£-44,153
↘ -43%After 5 Years
Change In Property Value
£57,808
↗ 28%After 5 Years
Return On Investment
13%
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 | £8,741 | £8,791 | £8,832 | £8,873 | £8,916 | £44,153 |
| Profit Before Tax | £-8,741 | £-8,791 | £-8,832 | £-8,873 | £-8,916 | £-44,153 |
| Profit After Tax | £-8,741 | £-8,791 | £-8,832 | £-8,873 | £-8,916 | £-44,153 |
| Change In Property Value | £6,285 | £10,789 | £13,594 | £14,410 | £12,729 | £57,808 |
| Net Return | £-2,456 | £1,999 | £4,763 | £5,537 | £3,813 | £13,655 |
| Return From Rental Income (%) | -8% | -8% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change