Flat
M40
1 bed
1 bath
Pollard Street, Manchester M40
Initial Investment
£124,212First YearProfit From Rental Income
£-50,266
↘ -40%After 5 Years
Change In Property Value
£68,293
↗ 28%After 5 Years
Return On Investment
15%
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 | £9,963 | £10,013 | £10,054 | £10,096 | £10,139 | £50,266 |
| Profit Before Tax | £-9,963 | £-10,013 | £-10,054 | £-10,096 | £-10,139 | £-50,266 |
| Profit After Tax | £-9,963 | £-10,013 | £-10,054 | £-10,096 | £-10,139 | £-50,266 |
| Change In Property Value | £7,425 | £12,746 | £16,060 | £17,024 | £15,038 | £68,293 |
| Net Return | £-2,538 | £2,733 | £6,006 | £6,928 | £4,899 | £18,027 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change