Flat M8 2 beds 1 bath

Holland Road, Crumpsall, Manchester M8

North West, England · M8

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£-2,747

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£16,554

↗ 28%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,720	£3,776	£3,832	£3,928	£4,026	£19,283
Total Expenses	£4,303	£4,358	£4,405	£4,456	£4,509	£22,030
Profit Before Tax	£-583	£-582	£-572	£-528	£-482	£-2,747
Profit After Tax	£-583	£-582	£-572	£-528	£-482	£-2,747
Change In Property Value	£1,800	£3,399	£3,912	£4,147	£3,297	£16,554
Net Return	£1,218	£2,817	£3,340	£3,619	£2,814	£13,807
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-14%
Total Net Return (%)	6%	15%	18%	19%	15%	73%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change