Flat
M8
2 beds
1 bath
Holland Road, Manchester M8
North West, England · M8
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-5,343
↘ -31%After 5 Years
Change In Property Value
£14,167
↗ 26%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,408 | £3,459 | £3,546 | £3,634 | £3,743 | £17,790 |
| Total Expenses | £4,523 | £4,574 | £4,626 | £4,678 | £4,732 | £23,133 |
| Profit Before Tax | £-1,115 | £-1,115 | £-1,080 | £-1,044 | £-989 | £-5,343 |
| Profit After Tax | £-1,115 | £-1,115 | £-1,080 | £-1,044 | £-989 | £-5,343 |
| Change In Property Value | £1,650 | £1,700 | £3,209 | £3,694 | £3,915 | £14,167 |
| Net Return | £535 | £585 | £2,129 | £2,649 | £2,926 | £8,825 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | 3% | 3% | 12% | 15% | 17% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change