Flat
M21
1 bed
1 bath
Shanklin Close, Chorlton, Greater Manchester M21
Initial Investment
£86,100First YearProfit From Rental Income
£-38,763
↘ -45%After 5 Years
Change In Property Value
£48,564
↗ 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 | £7,663 | £7,713 | £7,754 | £7,796 | £7,838 | £38,763 |
| Profit Before Tax | £-7,663 | £-7,713 | £-7,754 | £-7,796 | £-7,838 | £-38,763 |
| Profit After Tax | £-7,663 | £-7,713 | £-7,754 | £-7,796 | £-7,838 | £-38,763 |
| Change In Property Value | £5,280 | £9,064 | £11,421 | £12,106 | £10,694 | £48,564 |
| Net Return | £-2,383 | £1,351 | £3,667 | £4,310 | £2,855 | £9,801 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 2% | 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