Detached
M40
3 beds
1 bath
Moston Lane East, Manchester M40
Initial Investment
£250,174First YearProfit From Rental Income
£-86,920
↘ -35%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
-1%
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 | £17,362 | £17,373 | £17,384 | £17,395 | £17,406 | £86,920 |
| Profit Before Tax | £-17,362 | £-17,373 | £-17,384 | £-17,395 | £-17,406 | £-86,920 |
| Profit After Tax | £-17,362 | £-17,373 | £-17,384 | £-17,395 | £-17,406 | £-86,920 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-8,862 | £-8,703 | £303 | £5,598 | £9,151 | £-2,514 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change