Terraced
M13
5 beds
3 baths
Aylcliffe Grove, Longsight, Manchester, Greater Manchester M13
Initial Investment
£216,699First YearProfit From Rental Income
£-63,745
↘ -29%After 5 Years
Change In Property Value
£104,854
↗ 28%After 5 Years
Return On Investment
19%
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 | £12,727 | £12,739 | £12,749 | £12,760 | £12,770 | £63,745 |
| Profit Before Tax | £-12,727 | £-12,739 | £-12,749 | £-12,760 | £-12,770 | £-63,745 |
| Profit After Tax | £-12,727 | £-12,739 | £-12,749 | £-12,760 | £-12,770 | £-63,745 |
| Change In Property Value | £11,400 | £19,570 | £24,658 | £26,138 | £23,088 | £104,854 |
| Net Return | £-1,327 | £6,831 | £11,909 | £13,378 | £10,318 | £41,109 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change