Flat
M17
2 beds
2 baths
No. 1 Old Trafford, Manchester M17
Initial Investment
£106,798First YearProfit From Rental Income
£-45,029
↘ -42%After 5 Years
Change In Property Value
£59,312
↗ 28%After 5 Years
Return On Investment
13%
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 | £8,916 | £8,966 | £9,007 | £9,049 | £9,091 | £45,029 |
| Profit Before Tax | £-8,916 | £-8,966 | £-9,007 | £-9,049 | £-9,091 | £-45,029 |
| Profit After Tax | £-8,916 | £-8,966 | £-9,007 | £-9,049 | £-9,091 | £-45,029 |
| Change In Property Value | £6,449 | £11,070 | £13,948 | £14,785 | £13,060 | £59,312 |
| Net Return | £-2,468 | £2,104 | £4,941 | £5,736 | £3,969 | £14,282 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -9% | -42% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change