Flat
M21
0 beds
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£89,102First YearProfit From Rental Income
£-39,708
↘ -45%After 5 Years
Change In Property Value
£50,185
↗ 28%After 5 Years
Return On Investment
12%
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 | £7,852 | £7,902 | £7,943 | £7,985 | £8,027 | £39,708 |
| Profit Before Tax | £-7,852 | £-7,902 | £-7,943 | £-7,985 | £-8,027 | £-39,708 |
| Profit After Tax | £-7,852 | £-7,902 | £-7,943 | £-7,985 | £-8,027 | £-39,708 |
| Change In Property Value | £5,456 | £9,367 | £11,802 | £12,510 | £11,050 | £50,185 |
| Net Return | £-2,396 | £1,465 | £3,859 | £4,525 | £3,023 | £10,477 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change