Semi Detached
M40
3 beds
1 bath
Frank Birchall Close, Manchester M40
Initial Investment
£120,200First YearProfit From Rental Income
£-41,222
↘ -34%After 5 Years
Change In Property Value
£66,224
↗ 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 | £8,222 | £8,235 | £8,245 | £8,255 | £8,266 | £41,222 |
| Profit Before Tax | £-8,222 | £-8,235 | £-8,245 | £-8,255 | £-8,266 | £-41,222 |
| Profit After Tax | £-8,222 | £-8,235 | £-8,245 | £-8,255 | £-8,266 | £-41,222 |
| Change In Property Value | £7,200 | £12,360 | £15,574 | £16,508 | £14,582 | £66,224 |
| Net Return | £-1,022 | £4,126 | £7,329 | £8,253 | £6,316 | £25,001 |
| 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