Flat M8 2 beds 1 bath

Holland Road, Manchester M8

North West, England · M8

Initial Investment

First Year

£20,800First Year

Profit From Rental Income

After 5 Years

£-1,977

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£18,210

↗ 28%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,092	£4,153	£4,216	£4,321	£4,429	£21,211
Total Expenses	£4,533	£4,589	£4,636	£4,688	£4,742	£23,188
Profit Before Tax	£-441	£-436	£-420	£-367	£-313	£-1,977
Profit After Tax	£-441	£-436	£-420	£-367	£-313	£-1,977
Change In Property Value	£1,980	£3,739	£4,303	£4,561	£3,626	£18,210
Net Return	£1,539	£3,303	£3,883	£4,194	£3,313	£16,233
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	7%	16%	19%	20%	16%	78%

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