Flat
M11
2 beds
1 bath
Stockport Road, Manchester M11
Initial Investment
£92,915First YearProfit From Rental Income
£-40,855
↘ -44%After 5 Years
Change In Property Value
£52,151
↗ 28%After 5 Years
Return On Investment
12%
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 | £8,081 | £8,131 | £8,172 | £8,214 | £8,257 | £40,855 |
| Profit Before Tax | £-8,081 | £-8,131 | £-8,172 | £-8,214 | £-8,257 | £-40,855 |
| Profit After Tax | £-8,081 | £-8,131 | £-8,172 | £-8,214 | £-8,257 | £-40,855 |
| Change In Property Value | £5,670 | £9,734 | £12,264 | £13,000 | £11,483 | £52,151 |
| Net Return | £-2,411 | £1,602 | £4,092 | £4,786 | £3,227 | £11,296 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change