Flat
M20
2 beds
1 bath
Pencarrow Close, Manchester M20
Initial Investment
£125,550First YearProfit From Rental Income
£-50,668
↘ -40%After 5 Years
Change In Property Value
£68,983
↗ 28%After 5 Years
Return On Investment
15%
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 | £10,044 | £10,094 | £10,135 | £10,177 | £10,219 | £50,668 |
| Profit Before Tax | £-10,044 | £-10,094 | £-10,135 | £-10,177 | £-10,219 | £-50,668 |
| Profit After Tax | £-10,044 | £-10,094 | £-10,135 | £-10,177 | £-10,219 | £-50,668 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £-2,544 | £2,781 | £6,088 | £7,019 | £4,970 | £18,315 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change