Terraced
M40
3 beds
1 bath
Ashville Terrace, Moston, Manchester M40
Initial Investment
£145,950First YearProfit From Rental Income
£-47,657
↘ -33%After 5 Years
Change In Property Value
£77,261
↗ 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 | £9,509 | £9,522 | £9,532 | £9,542 | £9,553 | £47,657 |
| Profit Before Tax | £-9,509 | £-9,522 | £-9,532 | £-9,542 | £-9,553 | £-47,657 |
| Profit After Tax | £-9,509 | £-9,522 | £-9,532 | £-9,542 | £-9,553 | £-47,657 |
| Change In Property Value | £8,400 | £14,420 | £18,169 | £19,259 | £17,012 | £77,261 |
| Net Return | £-1,109 | £4,899 | £8,637 | £9,717 | £7,460 | £29,604 |
| 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