Flat
M20
1 bed
1 bath
Wilmslow Road, Manchester M20
Initial Investment
£80,600First YearProfit From Rental Income
£-36,994
↘ -46%After 5 Years
Change In Property Value
£45,529
↗ 28%After 5 Years
Return On Investment
11%
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 | £7,309 | £7,359 | £7,400 | £7,442 | £7,484 | £36,994 |
| Profit Before Tax | £-7,309 | £-7,359 | £-7,400 | £-7,442 | £-7,484 | £-36,994 |
| Profit After Tax | £-7,309 | £-7,359 | £-7,400 | £-7,442 | £-7,484 | £-36,994 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £-2,359 | £1,139 | £3,307 | £3,908 | £2,541 | £8,535 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change