Terraced
M13
3 beds
3 baths
Hatchley Street, Manchester, Greater Manchester M13
North West, England · M13
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-58,156
↘ -67%After 5 Years
Change In Property Value
£72,125
↗ 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 | £11,609 | £11,621 | £11,631 | £11,642 | £11,653 | £58,156 |
| Profit Before Tax | £-11,609 | £-11,621 | £-11,631 | £-11,642 | £-11,653 | £-58,156 |
| Profit After Tax | £-11,609 | £-11,621 | £-11,631 | £-11,642 | £-11,653 | £-58,156 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £-3,209 | £-2,969 | £4,707 | £7,161 | £8,279 | £13,969 |
| 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