Terraced
M13
3 beds
1 bath
Hamilton Road, Manchester M13
North West, England · M13
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-59,148
↘ -67%After 5 Years
Change In Property Value
£73,413
↗ 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 | £11,807 | £11,819 | £11,830 | £11,841 | £11,851 | £59,148 |
| Profit Before Tax | £-11,807 | £-11,819 | £-11,830 | £-11,841 | £-11,851 | £-59,148 |
| Profit After Tax | £-11,807 | £-11,819 | £-11,830 | £-11,841 | £-11,851 | £-59,148 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £-3,257 | £-3,012 | £4,800 | £7,299 | £8,436 | £14,265 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -67% |
| Total Net Return (%) | -4% | -3% | 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