Flat
M13
2 beds
1 bath
Plymouth Point 1-3 Birch Lane, Manchester. M13
Initial Investment
£65,800First YearProfit From Rental Income
£-32,167
↘ -49%After 5 Years
Change In Property Value
£37,251
↗ 28%After 5 Years
Return On Investment
8%
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 | £6,344 | £6,394 | £6,435 | £6,476 | £6,519 | £32,167 |
| Profit Before Tax | £-6,344 | £-6,394 | £-6,435 | £-6,476 | £-6,519 | £-32,167 |
| Profit After Tax | £-6,344 | £-6,394 | £-6,435 | £-6,476 | £-6,519 | £-32,167 |
| Change In Property Value | £4,050 | £6,953 | £8,760 | £9,286 | £8,202 | £37,251 |
| Net Return | £-2,294 | £559 | £2,326 | £2,809 | £1,683 | £5,083 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change