Flat
M40
1 bed
1 bath
Pollard Street, Manchester M40
Initial Investment
£124,212First YearProfit From Rental Income
£-59,541
↘ -48%After 5 Years
Change In Property Value
£49,154
↗ 20%After 5 Years
Return On Investment
-8%
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 | £11,820 | £11,866 | £11,909 | £11,952 | £11,995 | £59,541 |
| Profit Before Tax | £-11,820 | £-11,866 | £-11,909 | £-11,952 | £-11,995 | £-59,541 |
| Profit After Tax | £-11,820 | £-11,866 | £-11,909 | £-11,952 | £-11,995 | £-59,541 |
| Change In Property Value | £4,950 | £5,049 | £10,300 | £13,390 | £15,465 | £49,154 |
| Net Return | £-6,870 | £-6,817 | £-1,609 | £1,438 | £3,470 | £-10,387 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change