Flat
M41
1 bed
2 baths
Trafford Boulevard, Trafford Park, Manchester M41
Initial Investment
£96,660First YearProfit From Rental Income
£-41,981
↘ -43%After 5 Years
Change In Property Value
£54,083
↗ 28%After 5 Years
Return On Investment
13%
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 | £8,306 | £8,356 | £8,397 | £8,439 | £8,482 | £41,981 |
| Profit Before Tax | £-8,306 | £-8,356 | £-8,397 | £-8,439 | £-8,482 | £-41,981 |
| Profit After Tax | £-8,306 | £-8,356 | £-8,397 | £-8,439 | £-8,482 | £-41,981 |
| Change In Property Value | £5,880 | £10,094 | £12,718 | £13,482 | £11,909 | £54,083 |
| Net Return | £-2,426 | £1,738 | £4,321 | £5,042 | £3,427 | £12,102 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change