Terraced
M13
4 beds
1 bath
Stockport Road, Grove Village M13
North West, England · M13
View property listing
Initial Investment
£94,375First YearProfit From Rental Income
£-62,619
↘ -66%After 5 Years
Change In Property Value
£77,921
↗ 26%After 5 Years
Return On Investment
-2%
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 | £12,502 | £12,513 | £12,524 | £12,535 | £12,546 | £62,619 |
| Profit Before Tax | £-12,502 | £-12,513 | £-12,524 | £-12,535 | £-12,546 | £-62,619 |
| Profit After Tax | £-12,502 | £-12,513 | £-12,524 | £-12,535 | £-12,546 | £-62,619 |
| Change In Property Value | £9,075 | £9,347 | £17,651 | £20,314 | £21,533 | £77,921 |
| Net Return | £-3,427 | £-3,166 | £5,127 | £7,779 | £8,988 | £15,301 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -66% |
| Total Net Return (%) | -4% | -3% | 5% | 8% | 10% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change