Flat
M28
2 beds
1 bath
Manthorpe Avenue, Worsley M28
Initial Investment
£68,200First YearProfit From Rental Income
£-32,972
↘ -48%After 5 Years
Change In Property Value
£38,630
↗ 28%After 5 Years
Return On Investment
8%
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 | £6,505 | £6,555 | £6,596 | £6,637 | £6,680 | £32,972 |
| Profit Before Tax | £-6,505 | £-6,555 | £-6,596 | £-6,637 | £-6,680 | £-32,972 |
| Profit After Tax | £-6,505 | £-6,555 | £-6,596 | £-6,637 | £-6,680 | £-32,972 |
| Change In Property Value | £4,200 | £7,210 | £9,085 | £9,630 | £8,506 | £38,630 |
| Net Return | £-2,305 | £656 | £2,489 | £2,992 | £1,826 | £5,659 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -3% | 1% | 4% | 4% | 3% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change