Flat
M41
2 beds
2 baths
Trafford Way, Manchester M41
Initial Investment
£159,545First YearProfit From Rental Income
£-58,711
↘ -37%After 5 Years
Change In Property Value
£82,778
↗ 28%After 5 Years
Return On Investment
15%
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 | £11,652 | £11,702 | £11,743 | £11,785 | £11,828 | £58,711 |
| Profit Before Tax | £-11,652 | £-11,702 | £-11,743 | £-11,785 | £-11,828 | £-58,711 |
| Profit After Tax | £-11,652 | £-11,702 | £-11,743 | £-11,785 | £-11,828 | £-58,711 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,227 | £82,778 |
| Net Return | £-2,652 | £3,747 | £7,723 | £8,850 | £6,399 | £24,067 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change