Terraced
M12
2 beds
1 bath
Prout Street, Manchester, Greater Manchester M12
Initial Investment
£104,150First YearProfit From Rental Income
£-44,270
↘ -43%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
-2%
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 | £8,832 | £8,843 | £8,854 | £8,865 | £8,876 | £44,270 |
| Profit Before Tax | £-8,832 | £-8,843 | £-8,854 | £-8,865 | £-8,876 | £-44,270 |
| Profit After Tax | £-8,832 | £-8,843 | £-8,854 | £-8,865 | £-8,876 | £-44,270 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £-4,632 | £-4,559 | £-115 | £2,496 | £4,247 | £-2,563 |
| Return From Rental Income (%) | -8% | -8% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change