Flat M13 2 beds 1 bath

Denewell Avenue, Manchester, Greater Manchester M13

North West, England · M13

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-46,151

↘ -84%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

-12%

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	£9,142	£9,188	£9,230	£9,274	£9,317	£46,151
Profit Before Tax	£-9,142	£-9,188	£-9,230	£-9,274	£-9,317	£-46,151
Profit After Tax	£-9,142	£-9,188	£-9,230	£-9,274	£-9,317	£-46,151
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£-3,742	£-3,626	£1,272	£2,814	£3,496	£215
Return From Rental Income (%)	-17%	-17%	-17%	-17%	-17%	-84%
Total Net Return (%)	-7%	-7%	2%	5%	6%	-12%

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