Terraced
M40
2 beds
1 bath
Williams Road, Moston, Manchester M40
Initial Investment
£73,074First YearProfit From Rental Income
£-26,736
↘ -37%After 5 Years
Change In Property Value
£41,376
↗ 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 | £5,325 | £5,337 | £5,347 | £5,358 | £5,369 | £26,736 |
| Profit Before Tax | £-5,325 | £-5,337 | £-5,347 | £-5,358 | £-5,369 | £-26,736 |
| Profit After Tax | £-5,325 | £-5,337 | £-5,347 | £-5,358 | £-5,369 | £-26,736 |
| Change In Property Value | £4,499 | £7,722 | £9,730 | £10,314 | £9,111 | £41,376 |
| Net Return | £-826 | £2,385 | £4,383 | £4,956 | £3,742 | £14,640 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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