Flat
M27
2 beds
1 bath
Worsley Road, Manchester, Lancashire M27
Initial Investment
£83,100First YearProfit From Rental Income
£-37,798
↘ -45%After 5 Years
Change In Property Value
£46,908
↗ 28%After 5 Years
Return On Investment
11%
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 | £7,470 | £7,520 | £7,561 | £7,603 | £7,645 | £37,798 |
| Profit Before Tax | £-7,470 | £-7,520 | £-7,561 | £-7,603 | £-7,645 | £-37,798 |
| Profit After Tax | £-7,470 | £-7,520 | £-7,561 | £-7,603 | £-7,645 | £-37,798 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £-2,370 | £1,235 | £3,471 | £4,091 | £2,684 | £9,110 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change