Flat
M21
2 beds
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£71,600First YearProfit From Rental Income
£-34,098
↘ -48%After 5 Years
Change In Property Value
£40,562
↗ 28%After 5 Years
Return On Investment
9%
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 | £6,730 | £6,780 | £6,821 | £6,863 | £6,905 | £34,098 |
| Profit Before Tax | £-6,730 | £-6,780 | £-6,821 | £-6,863 | £-6,905 | £-34,098 |
| Profit After Tax | £-6,730 | £-6,780 | £-6,821 | £-6,863 | £-6,905 | £-34,098 |
| Change In Property Value | £4,410 | £7,571 | £9,539 | £10,111 | £8,932 | £40,562 |
| Net Return | £-2,320 | £791 | £2,718 | £3,249 | £2,026 | £6,464 |
| Return From Rental Income (%) | -9% | -9% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change