Terraced
M12
3 beds
1 bath
Patey Street, Manchester M12
Initial Investment
£120,173First YearProfit From Rental Income
£-50,211
↘ -42%After 5 Years
Change In Property Value
£47,655
↗ 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 | £10,020 | £10,032 | £10,042 | £10,053 | £10,064 | £50,211 |
| Profit Before Tax | £-10,020 | £-10,032 | £-10,042 | £-10,053 | £-10,064 | £-50,211 |
| Profit After Tax | £-10,020 | £-10,032 | £-10,042 | £-10,053 | £-10,064 | £-50,211 |
| Change In Property Value | £4,799 | £4,895 | £9,986 | £12,981 | £14,994 | £47,655 |
| Net Return | £-5,221 | £-5,137 | £-56 | £2,928 | £4,930 | £-2,556 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| 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