Terraced
M13
3 beds
1 bath
Hamilton Road, Manchester M13
Initial Investment
£149,350First YearProfit From Rental Income
£-48,462
↘ -32%After 5 Years
Change In Property Value
£78,641
↗ 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 | £9,670 | £9,682 | £9,693 | £9,703 | £9,714 | £48,462 |
| Profit Before Tax | £-9,670 | £-9,682 | £-9,693 | £-9,703 | £-9,714 | £-48,462 |
| Profit After Tax | £-9,670 | £-9,682 | £-9,693 | £-9,703 | £-9,714 | £-48,462 |
| Change In Property Value | £8,550 | £14,678 | £18,494 | £19,603 | £17,316 | £78,641 |
| Net Return | £-1,120 | £4,995 | £8,801 | £9,900 | £7,602 | £30,179 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -7% | -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