Flat
M40
2 beds
1 bath
Kenyon Lane, Manchester M40
Initial Investment
£40,840First YearProfit From Rental Income
£-23,802
↘ -58%After 5 Years
Change In Property Value
£22,902
↗ 28%After 5 Years
Return On Investment
-2%
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 | £4,671 | £4,721 | £4,762 | £4,803 | £4,846 | £23,802 |
| Profit Before Tax | £-4,671 | £-4,721 | £-4,762 | £-4,803 | £-4,846 | £-23,802 |
| Profit After Tax | £-4,671 | £-4,721 | £-4,762 | £-4,803 | £-4,846 | £-23,802 |
| Change In Property Value | £2,490 | £4,275 | £5,386 | £5,709 | £5,043 | £22,902 |
| Net Return | £-2,181 | £-446 | £624 | £906 | £197 | £-900 |
| Return From Rental Income (%) | -11% | -12% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -5% | -1% | 2% | 2% | 0% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change