Terraced
M13
3 beds
1 bath
Hamilton Road, Manchester M13
Initial Investment
£142,550First YearProfit From Rental Income
£-46,853
↘ -33%After 5 Years
Change In Property Value
£75,881
↗ 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 | £9,348 | £9,361 | £9,371 | £9,381 | £9,392 | £46,853 |
| Profit Before Tax | £-9,348 | £-9,361 | £-9,371 | £-9,381 | £-9,392 | £-46,853 |
| Profit After Tax | £-9,348 | £-9,361 | £-9,371 | £-9,381 | £-9,392 | £-46,853 |
| Change In Property Value | £8,250 | £14,163 | £17,845 | £18,915 | £16,709 | £75,881 |
| Net Return | £-1,098 | £4,802 | £8,474 | £9,534 | £7,317 | £29,028 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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