Terraced
M13
4 beds
2 baths
Markfield Avenue, Manchester M13
North West, England · M13
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-68,075
↘ -65%After 5 Years
Change In Property Value
£85,004
↗ 26%After 5 Years
Return On Investment
-1%
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 | £13,593 | £13,604 | £13,615 | £13,626 | £13,637 | £68,075 |
| Profit Before Tax | £-13,593 | £-13,604 | £-13,615 | £-13,626 | £-13,637 | £-68,075 |
| Profit After Tax | £-13,593 | £-13,604 | £-13,615 | £-13,626 | £-13,637 | £-68,075 |
| Change In Property Value | £9,900 | £10,197 | £19,255 | £22,161 | £23,491 | £85,004 |
| Net Return | £-3,693 | £-3,407 | £5,640 | £8,535 | £9,854 | £16,930 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -4% | -3% | 5% | 8% | 9% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change