Flat
M13
2 beds
1 bath
Stockport Road, Manchester, Manchester M13
North West, England · M13
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-44,167
↘ -85%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
-13%
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 | £8,745 | £8,791 | £8,834 | £8,878 | £8,920 | £44,167 |
| Profit Before Tax | £-8,745 | £-8,791 | £-8,834 | £-8,878 | £-8,920 | £-44,167 |
| Profit After Tax | £-8,745 | £-8,791 | £-8,834 | £-8,878 | £-8,920 | £-44,167 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £-3,645 | £-3,538 | £1,086 | £2,539 | £3,181 | £-377 |
| Return From Rental Income (%) | -17% | -17% | -17% | -17% | -17% | -85% |
| Total Net Return (%) | -7% | -7% | 2% | 5% | 6% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change