Terraced
M40
3 beds
1 bath
Talgarth Road, Manchester M40
Initial Investment
£132,282First YearProfit From Rental Income
£-54,168
↘ -41%After 5 Years
Change In Property Value
£51,617
↗ 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 | £10,812 | £10,823 | £10,834 | £10,845 | £10,855 | £54,168 |
| Profit Before Tax | £-10,812 | £-10,823 | £-10,834 | £-10,845 | £-10,855 | £-54,168 |
| Profit After Tax | £-10,812 | £-10,823 | £-10,834 | £-10,845 | £-10,855 | £-54,168 |
| Change In Property Value | £5,198 | £5,302 | £10,816 | £14,061 | £16,240 | £51,617 |
| Net Return | £-5,614 | £-5,521 | £-18 | £3,216 | £5,385 | £-2,552 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| 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