Flat
M8
1 bed
1 bath
Holland Road, Carmel Court M8
North West, England · M8
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-4,645
↘ -32%After 5 Years
Change In Property Value
£12,416
↗ 28%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,796 | £2,838 | £2,881 | £2,953 | £3,026 | £14,493 |
| Total Expenses | £3,727 | £3,782 | £3,827 | £3,876 | £3,926 | £19,138 |
| Profit Before Tax | £-931 | £-944 | £-946 | £-923 | £-900 | £-4,645 |
| Profit After Tax | £-931 | £-944 | £-946 | £-923 | £-900 | £-4,645 |
| Change In Property Value | £1,350 | £2,549 | £2,934 | £3,110 | £2,472 | £12,416 |
| Net Return | £419 | £1,606 | £1,988 | £2,187 | £1,573 | £7,771 |
| Return From Rental Income (%) | -6% | -7% | -7% | -6% | -6% | -32% |
| Total Net Return (%) | 3% | 11% | 14% | 15% | 11% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change