Terraced
M40
3 beds
1 bath
Talgarth Road, Manchester M40
Initial Investment
£132,282First YearProfit From Rental Income
£-44,424
↘ -34%After 5 Years
Change In Property Value
£71,715
↗ 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 | £8,862 | £8,875 | £8,885 | £8,895 | £8,906 | £44,424 |
| Profit Before Tax | £-8,862 | £-8,875 | £-8,885 | £-8,895 | £-8,906 | £-44,424 |
| Profit After Tax | £-8,862 | £-8,875 | £-8,885 | £-8,895 | £-8,906 | £-44,424 |
| Change In Property Value | £7,797 | £13,385 | £16,865 | £17,877 | £15,791 | £71,715 |
| Net Return | £-1,065 | £4,510 | £7,980 | £8,981 | £6,885 | £27,291 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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