Flat
M27
0 beds
1 bath
Ashley Court, Dumbell Street, Pendlebury M27
Initial Investment
£15,400First YearProfit From Rental Income
£-15,276
↘ -99%After 5 Years
Change In Property Value
£8,278
↗ 28%After 5 Years
Return On Investment
-45%
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 | £2,965 | £3,015 | £3,056 | £3,098 | £3,141 | £15,276 |
| Profit Before Tax | £-2,965 | £-3,015 | £-3,056 | £-3,098 | £-3,141 | £-15,276 |
| Profit After Tax | £-2,965 | £-3,015 | £-3,056 | £-3,098 | £-3,141 | £-15,276 |
| Change In Property Value | £900 | £1,545 | £1,947 | £2,064 | £1,823 | £8,278 |
| Net Return | £-2,065 | £-1,470 | £-1,110 | £-1,035 | £-1,318 | £-6,998 |
| Return From Rental Income (%) | -19% | -20% | -20% | -20% | -20% | -99% |
| Total Net Return (%) | -13% | -10% | -7% | -7% | -9% | -45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change