Flat
SK10
2 beds
1 bath
16 Queen Street, Bollington, Cheshire SK10
Initial Investment
£230,934First YearProfit From Rental Income
£-74,719
↘ -32%After 5 Years
Change In Property Value
£110,235
↗ 28%After 5 Years
Return On Investment
15%
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 | £14,854 | £14,904 | £14,945 | £14,987 | £15,029 | £74,719 |
| Profit Before Tax | £-14,854 | £-14,904 | £-14,945 | £-14,987 | £-15,029 | £-74,719 |
| Profit After Tax | £-14,854 | £-14,904 | £-14,945 | £-14,987 | £-15,029 | £-74,719 |
| Change In Property Value | £11,985 | £20,574 | £25,924 | £27,479 | £24,273 | £110,235 |
| Net Return | £-2,869 | £5,670 | £10,979 | £12,492 | £9,244 | £35,516 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -7% | -32% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change