Flat
M8
2 beds
1 bath
Holland Road, Crumpsall, Manchester M8
North West, England · M8
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-4,869
↘ -26%After 5 Years
Change In Property Value
£15,455
↗ 26%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,720 | £3,776 | £3,870 | £3,967 | £4,086 | £19,419 |
| Total Expenses | £4,753 | £4,804 | £4,856 | £4,910 | £4,965 | £24,288 |
| Profit Before Tax | £-1,033 | £-1,028 | £-986 | £-943 | £-879 | £-4,869 |
| Profit After Tax | £-1,033 | £-1,028 | £-986 | £-943 | £-879 | £-4,869 |
| Change In Property Value | £1,800 | £1,854 | £3,501 | £4,029 | £4,271 | £15,455 |
| Net Return | £768 | £826 | £2,515 | £3,086 | £3,392 | £10,587 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 4% | 4% | 13% | 16% | 18% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change