Flat
M21
1 bed
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£49,720First YearProfit From Rental Income
£-26,778
↘ -54%After 5 Years
Change In Property Value
£28,007
↗ 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 | £5,266 | £5,316 | £5,357 | £5,399 | £5,441 | £26,778 |
| Profit Before Tax | £-5,266 | £-5,316 | £-5,357 | £-5,399 | £-5,441 | £-26,778 |
| Profit After Tax | £-5,266 | £-5,316 | £-5,357 | £-5,399 | £-5,441 | £-26,778 |
| Change In Property Value | £3,045 | £5,227 | £6,586 | £6,982 | £6,167 | £28,007 |
| Net Return | £-2,221 | £-89 | £1,230 | £1,583 | £726 | £1,229 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -4% | 0% | 2% | 3% | 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