Terraced
M40
4 beds
2 baths
Sandal Street, Manchester, Greater Manchester M40
Initial Investment
£194,799First YearProfit From Rental Income
£-58,919
↘ -30%After 5 Years
Change In Property Value
£96,576
↗ 28%After 5 Years
Return On Investment
19%
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 | £11,761 | £11,774 | £11,784 | £11,794 | £11,805 | £58,919 |
| Profit Before Tax | £-11,761 | £-11,774 | £-11,784 | £-11,794 | £-11,805 | £-58,919 |
| Profit After Tax | £-11,761 | £-11,774 | £-11,784 | £-11,794 | £-11,805 | £-58,919 |
| Change In Property Value | £10,500 | £18,025 | £22,712 | £24,074 | £21,266 | £96,576 |
| Net Return | £-1,261 | £6,251 | £10,928 | £12,280 | £9,460 | £37,658 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change