Terraced
M27
2 beds
1 bath
Mount Street, Swinton, Manchester M27
Initial Investment
£98,800First YearProfit From Rental Income
£-34,787
↘ -35%After 5 Years
Change In Property Value
£55,186
↗ 28%After 5 Years
Return On Investment
21%
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 | £6,935 | £6,948 | £6,958 | £6,968 | £6,979 | £34,787 |
| Profit Before Tax | £-6,935 | £-6,948 | £-6,958 | £-6,968 | £-6,979 | £-34,787 |
| Profit After Tax | £-6,935 | £-6,948 | £-6,958 | £-6,968 | £-6,979 | £-34,787 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £-935 | £3,353 | £6,020 | £6,788 | £5,173 | £20,399 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change