Terraced
M40
3 beds
1 bath
Rossington Street, Manchester M40
Initial Investment
£93,450First YearProfit From Rental Income
£-33,179
↘ -36%After 5 Years
Change In Property Value
£52,427
↗ 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 | £6,613 | £6,626 | £6,636 | £6,646 | £6,657 | £33,179 |
| Profit Before Tax | £-6,613 | £-6,626 | £-6,636 | £-6,646 | £-6,657 | £-33,179 |
| Profit After Tax | £-6,613 | £-6,626 | £-6,636 | £-6,646 | £-6,657 | £-33,179 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,427 |
| Net Return | £-913 | £3,159 | £5,693 | £6,422 | £4,887 | £19,249 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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