Flat
M13
1 bed
2 baths
Birch Lane, Manchester M13
Initial Investment
£53,320First YearProfit From Rental Income
£-27,985
↘ -52%After 5 Years
Change In Property Value
£30,077
↗ 28%After 5 Years
Return On Investment
4%
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 | £5,507 | £5,557 | £5,598 | £5,640 | £5,683 | £27,985 |
| Profit Before Tax | £-5,507 | £-5,557 | £-5,598 | £-5,640 | £-5,683 | £-27,985 |
| Profit After Tax | £-5,507 | £-5,557 | £-5,598 | £-5,640 | £-5,683 | £-27,985 |
| Change In Property Value | £3,270 | £5,614 | £7,073 | £7,497 | £6,623 | £30,077 |
| Net Return | £-2,237 | £56 | £1,475 | £1,857 | £940 | £2,092 |
| Return From Rental Income (%) | -10% | -10% | -10% | -11% | -11% | -52% |
| Total Net Return (%) | -4% | 0% | 3% | 3% | 2% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change