Terraced
M19
3 beds
1 bath
Pascal Street, Manchester M19
Initial Investment
£145,270First YearProfit From Rental Income
£-57,957
↘ -40%After 5 Years
Change In Property Value
£55,410
↗ 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 | £11,569 | £11,581 | £11,592 | £11,603 | £11,613 | £57,957 |
| Profit Before Tax | £-11,569 | £-11,581 | £-11,592 | £-11,603 | £-11,613 | £-57,957 |
| Profit After Tax | £-11,569 | £-11,581 | £-11,592 | £-11,603 | £-11,613 | £-57,957 |
| Change In Property Value | £5,580 | £5,692 | £11,611 | £15,094 | £17,434 | £55,410 |
| Net Return | £-5,989 | £-5,889 | £19 | £3,492 | £5,821 | £-2,547 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| 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