Terraced
M13
4 beds
1 bath
Manchester M13
Initial Investment
£183,849First YearProfit From Rental Income
£-56,505
↘ -31%After 5 Years
Change In Property Value
£92,437
↗ 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 | £11,279 | £11,291 | £11,301 | £11,312 | £11,322 | £56,505 |
| Profit Before Tax | £-11,279 | £-11,291 | £-11,301 | £-11,312 | £-11,322 | £-56,505 |
| Profit After Tax | £-11,279 | £-11,291 | £-11,301 | £-11,312 | £-11,322 | £-56,505 |
| Change In Property Value | £10,050 | £17,253 | £21,738 | £23,042 | £20,354 | £92,437 |
| Net Return | £-1,229 | £5,961 | £10,437 | £11,731 | £9,032 | £35,932 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 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