Flat
M13
2 beds
1 bath
Stockport Road, Manchester M13
North West, England · M13
View property listing
Initial Investment
£51,700First YearProfit From Rental Income
£-43,969
↘ -85%After 5 Years
Change In Property Value
£43,532
↗ 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 | £8,705 | £8,751 | £8,794 | £8,838 | £8,881 | £43,969 |
| Profit Before Tax | £-8,705 | £-8,751 | £-8,794 | £-8,838 | £-8,881 | £-43,969 |
| Profit After Tax | £-8,705 | £-8,751 | £-8,794 | £-8,838 | £-8,881 | £-43,969 |
| Change In Property Value | £5,070 | £5,222 | £9,861 | £11,349 | £12,030 | £43,532 |
| Net Return | £-3,635 | £-3,529 | £1,067 | £2,511 | £3,150 | £-436 |
| 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