Terraced
M40
3 beds
1 bath
Oscar Street, Manchester M40
Initial Investment
£88,100First YearProfit From Rental Income
£-31,570
↘ -36%After 5 Years
Change In Property Value
£49,668
↗ 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 | £6,292 | £6,304 | £6,314 | £6,325 | £6,335 | £31,570 |
| Profit Before Tax | £-6,292 | £-6,304 | £-6,314 | £-6,325 | £-6,335 | £-31,570 |
| Profit After Tax | £-6,292 | £-6,304 | £-6,314 | £-6,325 | £-6,335 | £-31,570 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £-892 | £2,966 | £5,366 | £6,056 | £4,601 | £18,098 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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