Flat
M13
4 beds
3 baths
Guide Post Road, Manchester M13
North West, England · M13
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£-83,842
↘ -71%After 5 Years
Change In Property Value
£95,308
↗ 26%After 5 Years
Return On Investment
-5%
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 | £16,680 | £16,726 | £16,769 | £16,813 | £16,855 | £83,842 |
| Profit Before Tax | £-16,680 | £-16,726 | £-16,769 | £-16,813 | £-16,855 | £-83,842 |
| Profit After Tax | £-16,680 | £-16,726 | £-16,769 | £-16,813 | £-16,855 | £-83,842 |
| Change In Property Value | £11,100 | £11,433 | £21,589 | £24,847 | £26,338 | £95,308 |
| Net Return | £-5,580 | £-5,293 | £4,821 | £8,035 | £9,483 | £11,466 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -71% |
| Total Net Return (%) | -5% | -4% | 4% | 7% | 8% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change