Flat
M40
1 bed
1 bath
Lower Vickers Street, Manchester M40
Initial Investment
£72,000First YearProfit From Rental Income
£-34,227
↘ -48%After 5 Years
Change In Property Value
£40,783
↗ 28%After 5 Years
Return On Investment
9%
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 | £6,755 | £6,805 | £6,846 | £6,888 | £6,931 | £34,227 |
| Profit Before Tax | £-6,755 | £-6,805 | £-6,846 | £-6,888 | £-6,931 | £-34,227 |
| Profit After Tax | £-6,755 | £-6,805 | £-6,846 | £-6,888 | £-6,931 | £-34,227 |
| Change In Property Value | £4,434 | £7,612 | £9,591 | £10,166 | £8,980 | £40,783 |
| Net Return | £-2,321 | £806 | £2,744 | £3,278 | £2,049 | £6,556 |
| Return From Rental Income (%) | -9% | -9% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change