Terraced
M13
3 beds
1 bath
Hamilton Road, Manchester M13
North West, England · M13
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-57,164
↘ -67%After 5 Years
Change In Property Value
£70,837
↗ 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 | £11,411 | £11,422 | £11,433 | £11,444 | £11,454 | £57,164 |
| Profit Before Tax | £-11,411 | £-11,422 | £-11,433 | £-11,444 | £-11,454 | £-57,164 |
| Profit After Tax | £-11,411 | £-11,422 | £-11,433 | £-11,444 | £-11,454 | £-57,164 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £-3,161 | £-2,925 | £4,613 | £7,024 | £8,121 | £13,673 |
| Return From Rental Income (%) | -13% | -13% | -13% | -14% | -14% | -67% |
| 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