Flat
M17
1 bed
1 bath
Warren Bruce Road, Trafford Park, Manchester M17
Initial Investment
£116,428First YearProfit From Rental Income
£-47,925
↘ -41%After 5 Years
Change In Property Value
£64,278
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,495 | £9,545 | £9,586 | £9,628 | £9,671 | £47,925 |
| Profit Before Tax | £-9,495 | £-9,545 | £-9,586 | £-9,628 | £-9,671 | £-47,925 |
| Profit After Tax | £-9,495 | £-9,545 | £-9,586 | £-9,628 | £-9,671 | £-47,925 |
| Change In Property Value | £6,989 | £11,997 | £15,116 | £16,023 | £14,154 | £64,278 |
| Net Return | £-2,507 | £2,452 | £5,530 | £6,395 | £4,483 | £16,353 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change