Terraced
M13
3 beds
1 bath
Helmshore Walk, Manchester, Greater Manchester M13
North West, England · M13
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-54,188
↘ -68%After 5 Years
Change In Property Value
£66,973
↗ 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 | £10,816 | £10,827 | £10,838 | £10,849 | £10,859 | £54,188 |
| Profit Before Tax | £-10,816 | £-10,827 | £-10,838 | £-10,849 | £-10,859 | £-54,188 |
| Profit After Tax | £-10,816 | £-10,827 | £-10,838 | £-10,849 | £-10,859 | £-54,188 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £-3,016 | £-2,793 | £4,333 | £6,612 | £7,649 | £12,785 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -68% |
| Total Net Return (%) | -4% | -4% | 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