Flat M13 2 beds 1 bath

Plymouth Point 1-3 Birch Lane, Manchester. M13

North West, England · M13

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-37,224

↘ -90%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

-16%

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	£7,356	£7,402	£7,445	£7,489	£7,532	£37,224
Profit Before Tax	£-7,356	£-7,402	£-7,445	£-7,489	£-7,532	£-37,224
Profit After Tax	£-7,356	£-7,402	£-7,445	£-7,489	£-7,532	£-37,224
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£-3,306	£-3,231	£432	£1,577	£2,078	£-2,449
Return From Rental Income (%)	-18%	-18%	-18%	-18%	-18%	-90%
Total Net Return (%)	-8%	-8%	1%	4%	5%	-16%

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