Flat
M13
1 bed
2 baths
Birch Lane, Manchester M13
North West, England · M13
View property listing
Initial Investment
£33,700First YearProfit From Rental Income
£-32,066
↘ -95%After 5 Years
Change In Property Value
£28,077
↗ 26%After 5 Years
Return On Investment
-20%
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 | £6,325 | £6,371 | £6,414 | £6,457 | £6,500 | £32,066 |
| Profit Before Tax | £-6,325 | £-6,371 | £-6,414 | £-6,457 | £-6,500 | £-32,066 |
| Profit After Tax | £-6,325 | £-6,371 | £-6,414 | £-6,457 | £-6,500 | £-32,066 |
| Change In Property Value | £3,270 | £3,368 | £6,360 | £7,320 | £7,759 | £28,077 |
| Net Return | £-3,055 | £-3,002 | £-53 | £862 | £1,259 | £-3,989 |
| Return From Rental Income (%) | -19% | -19% | -19% | -19% | -19% | -95% |
| Total Net Return (%) | -9% | -9% | 0% | 3% | 4% | -20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change