Flat M8 2 beds 1 bath

Holland Road, Manchester M8

North West, England · M8

Initial Investment

First Year

£20,800First Year

Profit From Rental Income

After 5 Years

£-4,311

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£17,001

↗ 26%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,092	£4,153	£4,257	£4,364	£4,495	£21,361
Total Expenses	£5,028	£5,080	£5,133	£5,188	£5,243	£25,672
Profit Before Tax	£-936	£-927	£-876	£-824	£-749	£-4,311
Profit After Tax	£-936	£-927	£-876	£-824	£-749	£-4,311
Change In Property Value	£1,980	£2,039	£3,851	£4,432	£4,698	£17,001
Net Return	£1,044	£1,113	£2,975	£3,608	£3,949	£12,690
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	5%	5%	14%	17%	19%	61%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change