Terraced
M40
3 beds
2 baths
Landos Road, Manchester, Greater Manchester M40
Initial Investment
£209,399First YearProfit From Rental Income
£-62,136
↘ -30%After 5 Years
Change In Property Value
£102,095
↗ 28%After 5 Years
Return On Investment
19%
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 | £12,405 | £12,417 | £12,428 | £12,438 | £12,449 | £62,136 |
| Profit Before Tax | £-12,405 | £-12,417 | £-12,428 | £-12,438 | £-12,449 | £-62,136 |
| Profit After Tax | £-12,405 | £-12,417 | £-12,428 | £-12,438 | £-12,449 | £-62,136 |
| Change In Property Value | £11,100 | £19,055 | £24,009 | £25,450 | £22,481 | £102,095 |
| Net Return | £-1,305 | £6,638 | £11,582 | £13,012 | £10,032 | £39,959 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change