Flat
M40
1 bed
1 bath
Lower Vickers Street, Manchester M40
Initial Investment
£72,000First YearProfit From Rental Income
£-39,763
↘ -55%After 5 Years
Change In Property Value
£29,354
↗ 20%After 5 Years
Return On Investment
-14%
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 | £7,864 | £7,910 | £7,953 | £7,997 | £8,039 | £39,763 |
| Profit Before Tax | £-7,864 | £-7,910 | £-7,953 | £-7,997 | £-8,039 | £-39,763 |
| Profit After Tax | £-7,864 | £-7,910 | £-7,953 | £-7,997 | £-8,039 | £-39,763 |
| Change In Property Value | £2,956 | £3,015 | £6,151 | £7,996 | £9,235 | £29,354 |
| Net Return | £-4,908 | £-4,895 | £-1,802 | £-1 | £1,196 | £-10,410 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 2% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change