Terraced
M40
2 beds
1 bath
Ward Street, Manchester M40
Initial Investment
£66,760First YearProfit From Rental Income
£-29,788
↘ -45%After 5 Years
Change In Property Value
£27,209
↗ 20%After 5 Years
Return On Investment
-4%
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 | £5,935 | £5,947 | £5,958 | £5,969 | £5,979 | £29,788 |
| Profit Before Tax | £-5,935 | £-5,947 | £-5,958 | £-5,969 | £-5,979 | £-29,788 |
| Profit After Tax | £-5,935 | £-5,947 | £-5,958 | £-5,969 | £-5,979 | £-29,788 |
| Change In Property Value | £2,740 | £2,795 | £5,701 | £7,412 | £8,561 | £27,209 |
| Net Return | £-3,195 | £-3,152 | £-256 | £1,443 | £2,581 | £-2,580 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change