Flat
M17
2 beds
2 baths
Wharf End, Trafford Park, Stretford M17
Initial Investment
£112,148First YearProfit From Rental Income
£-46,638
↘ -42%After 5 Years
Change In Property Value
£62,071
↗ 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 | £9,238 | £9,288 | £9,329 | £9,371 | £9,413 | £46,638 |
| Profit Before Tax | £-9,238 | £-9,288 | £-9,329 | £-9,371 | £-9,413 | £-46,638 |
| Profit After Tax | £-9,238 | £-9,288 | £-9,329 | £-9,371 | £-9,413 | £-46,638 |
| Change In Property Value | £6,749 | £11,585 | £14,597 | £15,473 | £13,668 | £62,071 |
| Net Return | £-2,489 | £2,297 | £5,268 | £6,102 | £4,254 | £15,433 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| 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