Flat
M27
2 beds
1 bath
Mere Drive, Swinton, Manchester M27
Initial Investment
£53,800First YearProfit From Rental Income
£-28,146
↘ -52%After 5 Years
Change In Property Value
£30,353
↗ 28%After 5 Years
Return On Investment
4%
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 | £5,539 | £5,589 | £5,630 | £5,672 | £5,715 | £28,146 |
| Profit Before Tax | £-5,539 | £-5,589 | £-5,630 | £-5,672 | £-5,715 | £-28,146 |
| Profit After Tax | £-5,539 | £-5,589 | £-5,630 | £-5,672 | £-5,715 | £-28,146 |
| Change In Property Value | £3,300 | £5,665 | £7,138 | £7,566 | £6,683 | £30,353 |
| Net Return | £-2,239 | £76 | £1,508 | £1,894 | £969 | £2,207 |
| Return From Rental Income (%) | -10% | -10% | -10% | -11% | -11% | -52% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change