Terraced M13 3 beds 2 baths

Edbrook Walk, Manchester M13

North West, England · M13

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£-62,113

↘ -66%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 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	£12,401	£12,412	£12,423	£12,434	£12,444	£62,113
Profit Before Tax	£-12,401	£-12,412	£-12,423	£-12,434	£-12,444	£-62,113
Profit After Tax	£-12,401	£-12,412	£-12,423	£-12,434	£-12,444	£-62,113
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£-3,402	£-3,144	£5,079	£7,709	£8,907	£15,150
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-66%
Total Net Return (%)	-4%	-3%	5%	8%	10%	-2%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change