Flat
M20
2 beds
1 bath
Palatine Road, Manchester M20
Initial Investment
£103,882First YearProfit From Rental Income
£-52,003
↘ -50%After 5 Years
Change In Property Value
£41,607
↗ 20%After 5 Years
Return On Investment
-10%
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 | £10,312 | £10,358 | £10,401 | £10,445 | £10,487 | £52,003 |
| Profit Before Tax | £-10,312 | £-10,358 | £-10,401 | £-10,445 | £-10,487 | £-52,003 |
| Profit After Tax | £-10,312 | £-10,358 | £-10,401 | £-10,445 | £-10,487 | £-52,003 |
| Change In Property Value | £4,190 | £4,274 | £8,719 | £11,334 | £13,091 | £41,607 |
| Net Return | £-6,122 | £-6,084 | £-1,682 | £889 | £2,604 | £-10,395 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | -10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change