Flat
M21
0 beds
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£41,739First YearProfit From Rental Income
£-24,104
↘ -58%After 5 Years
Change In Property Value
£23,420
↗ 28%After 5 Years
Return On Investment
-2%
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 | £4,731 | £4,781 | £4,822 | £4,864 | £4,906 | £24,104 |
| Profit Before Tax | £-4,731 | £-4,781 | £-4,822 | £-4,864 | £-4,906 | £-24,104 |
| Profit After Tax | £-4,731 | £-4,781 | £-4,822 | £-4,864 | £-4,906 | £-24,104 |
| Change In Property Value | £2,546 | £4,371 | £5,508 | £5,838 | £5,157 | £23,420 |
| Net Return | £-2,185 | £-410 | £686 | £974 | £251 | £-684 |
| Return From Rental Income (%) | -11% | -11% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -5% | -1% | 2% | 2% | 1% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change