Flat
M11
1 bed
2 baths
Ashton Old Road, Manchester M11
Initial Investment
£70,600First YearProfit From Rental Income
£-33,776
↘ -48%After 5 Years
Change In Property Value
£40,010
↗ 28%After 5 Years
Return On Investment
9%
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 | £6,665 | £6,715 | £6,756 | £6,798 | £6,841 | £33,776 |
| Profit Before Tax | £-6,665 | £-6,715 | £-6,756 | £-6,798 | £-6,841 | £-33,776 |
| Profit After Tax | £-6,665 | £-6,715 | £-6,756 | £-6,798 | £-6,841 | £-33,776 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £-2,315 | £752 | £2,653 | £3,175 | £1,969 | £6,234 |
| Return From Rental Income (%) | -9% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change