Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£129,625First YearProfit From Rental Income
£-51,633
↘ -40%After 5 Years
Change In Property Value
£70,637
↗ 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 | £10,237 | £10,287 | £10,328 | £10,369 | £10,412 | £51,633 |
| Profit Before Tax | £-10,237 | £-10,287 | £-10,328 | £-10,369 | £-10,412 | £-51,633 |
| Profit After Tax | £-10,237 | £-10,287 | £-10,328 | £-10,369 | £-10,412 | £-51,633 |
| Change In Property Value | £7,680 | £13,184 | £16,612 | £17,608 | £15,554 | £70,637 |
| Net Return | £-2,557 | £2,897 | £6,284 | £7,239 | £5,142 | £19,005 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| 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