Terraced
M11
3 beds
3 baths
Bell Crescent, Beswick, Manchester M11
Initial Investment
£173,830First YearProfit From Rental Income
£-54,253
↘ -31%After 5 Years
Change In Property Value
£88,574
↗ 28%After 5 Years
Return On Investment
20%
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 | £10,828 | £10,841 | £10,851 | £10,861 | £10,872 | £54,253 |
| Profit Before Tax | £-10,828 | £-10,841 | £-10,851 | £-10,861 | £-10,872 | £-54,253 |
| Profit After Tax | £-10,828 | £-10,841 | £-10,851 | £-10,861 | £-10,872 | £-54,253 |
| Change In Property Value | £9,630 | £16,532 | £20,830 | £22,079 | £19,504 | £88,574 |
| Net Return | £-1,198 | £5,691 | £9,979 | £11,218 | £8,631 | £34,321 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change