Terraced
M21
2 beds
1 bath
Park Brow Close, Manchester M21
Initial Investment
£176,549First YearProfit From Rental Income
£-54,897
↘ -31%After 5 Years
Change In Property Value
£89,678
↗ 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 | £10,957 | £10,969 | £10,980 | £10,990 | £11,001 | £54,897 |
| Profit Before Tax | £-10,957 | £-10,969 | £-10,980 | £-10,990 | £-11,001 | £-54,897 |
| Profit After Tax | £-10,957 | £-10,969 | £-10,980 | £-10,990 | £-11,001 | £-54,897 |
| Change In Property Value | £9,750 | £16,738 | £21,089 | £22,355 | £19,747 | £89,678 |
| Net Return | £-1,207 | £5,768 | £10,110 | £11,365 | £8,746 | £34,781 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 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