Flat
M17
2 beds
2 baths
No. 1 Old Trafford, Manchester M17
Initial Investment
£119,665First YearProfit From Rental Income
£-48,898
↘ -41%After 5 Years
Change In Property Value
£65,948
↗ 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 | £9,690 | £9,740 | £9,781 | £9,823 | £9,865 | £48,898 |
| Profit Before Tax | £-9,690 | £-9,740 | £-9,781 | £-9,823 | £-9,865 | £-48,898 |
| Profit After Tax | £-9,690 | £-9,740 | £-9,781 | £-9,823 | £-9,865 | £-48,898 |
| Change In Property Value | £7,170 | £12,309 | £15,509 | £16,439 | £14,521 | £65,948 |
| Net Return | £-2,520 | £2,569 | £5,728 | £6,617 | £4,656 | £17,049 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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