Flat
M27
2 beds
1 bath
Eppleworth Rise, Clifton, Swinton, Manchester M27
Initial Investment
£51,400First YearProfit From Rental Income
£-27,341
↘ -53%After 5 Years
Change In Property Value
£28,973
↗ 28%After 5 Years
Return On Investment
3%
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 | £5,378 | £5,428 | £5,469 | £5,511 | £5,554 | £27,341 |
| Profit Before Tax | £-5,378 | £-5,428 | £-5,469 | £-5,511 | £-5,554 | £-27,341 |
| Profit After Tax | £-5,378 | £-5,428 | £-5,469 | £-5,511 | £-5,554 | £-27,341 |
| Change In Property Value | £3,150 | £5,408 | £6,813 | £7,222 | £6,380 | £28,973 |
| Net Return | £-2,228 | £-21 | £1,344 | £1,711 | £826 | £1,632 |
| Return From Rental Income (%) | -10% | -11% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -4% | 0% | 3% | 3% | 2% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change