Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£127,585First YearProfit From Rental Income
£-51,150
↘ -40%After 5 Years
Change In Property Value
£69,809
↗ 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 | £10,140 | £10,190 | £10,231 | £10,273 | £10,316 | £51,150 |
| Profit Before Tax | £-10,140 | £-10,190 | £-10,231 | £-10,273 | £-10,316 | £-51,150 |
| Profit After Tax | £-10,140 | £-10,190 | £-10,231 | £-10,273 | £-10,316 | £-51,150 |
| Change In Property Value | £7,590 | £13,029 | £16,417 | £17,402 | £15,372 | £69,809 |
| Net Return | £-2,550 | £2,839 | £6,186 | £7,129 | £5,056 | £18,660 |
| 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