Flat
M60
2 beds
2 baths
St John Street, Manchester M60
Initial Investment
£269,804First YearProfit From Rental Income
£-83,004
↘ -31%After 5 Years
Change In Property Value
£124,445
↗ 28%After 5 Years
Return On Investment
15%
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 | £16,511 | £16,561 | £16,602 | £16,644 | £16,686 | £83,004 |
| Profit Before Tax | £-16,511 | £-16,561 | £-16,602 | £-16,644 | £-16,686 | £-83,004 |
| Profit After Tax | £-16,511 | £-16,561 | £-16,602 | £-16,644 | £-16,686 | £-83,004 |
| Change In Property Value | £13,530 | £23,227 | £29,265 | £31,021 | £27,402 | £124,445 |
| Net Return | £-2,981 | £6,666 | £12,663 | £14,378 | £10,716 | £41,441 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change