Flat
M60
2 beds
2 baths
St John Street, Manchester M60
Initial Investment
£269,804First YearProfit From Rental Income
£-99,910
↘ -37%After 5 Years
Change In Property Value
£89,570
↗ 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 | £19,893 | £19,939 | £19,982 | £20,026 | £20,069 | £99,910 |
| Profit Before Tax | £-19,893 | £-19,939 | £-19,982 | £-20,026 | £-20,069 | £-99,910 |
| Profit After Tax | £-19,893 | £-19,939 | £-19,982 | £-20,026 | £-20,069 | £-99,910 |
| Change In Property Value | £9,020 | £9,200 | £18,769 | £24,399 | £28,181 | £89,570 |
| Net Return | £-10,873 | £-10,739 | £-1,214 | £4,373 | £8,112 | £-10,340 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change