Terraced
M13
4 beds
1 bath
Stockport Road, Grove Village M13
Initial Investment
£161,250First YearProfit From Rental Income
£-51,277
↘ -32%After 5 Years
Change In Property Value
£83,469
↗ 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 | £10,233 | £10,245 | £10,256 | £10,266 | £10,277 | £51,277 |
| Profit Before Tax | £-10,233 | £-10,245 | £-10,256 | £-10,266 | £-10,277 | £-51,277 |
| Profit After Tax | £-10,233 | £-10,245 | £-10,256 | £-10,266 | £-10,277 | £-51,277 |
| Change In Property Value | £9,075 | £15,579 | £19,629 | £20,807 | £18,379 | £83,469 |
| Net Return | £-1,158 | £5,333 | £9,374 | £10,541 | £8,103 | £32,192 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 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