Semi Detached
M40
3 beds
1 bath
Blue Bell Avenue, Moston, Manchester M40
Initial Investment
£132,350First YearProfit From Rental Income
£-44,440
↘ -34%After 5 Years
Change In Property Value
£71,742
↗ 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 | £8,866 | £8,878 | £8,888 | £8,899 | £8,909 | £44,440 |
| Profit Before Tax | £-8,866 | £-8,878 | £-8,888 | £-8,899 | £-8,909 | £-44,440 |
| Profit After Tax | £-8,866 | £-8,878 | £-8,888 | £-8,899 | £-8,909 | £-44,440 |
| Change In Property Value | £7,800 | £13,390 | £16,871 | £17,884 | £15,797 | £71,742 |
| Net Return | £-1,066 | £4,512 | £7,983 | £8,985 | £6,888 | £27,303 |
| 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