Flat
M11
2 beds
2 baths
The Waterfront, Manchester M11
Initial Investment
£85,600First YearProfit From Rental Income
£-45,159
↘ -53%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
-12%
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 | £8,943 | £8,989 | £9,032 | £9,076 | £9,119 | £45,159 |
| Profit Before Tax | £-8,943 | £-8,989 | £-9,032 | £-9,076 | £-9,119 | £-45,159 |
| Profit After Tax | £-8,943 | £-8,989 | £-9,032 | £-9,076 | £-9,119 | £-45,159 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £-5,443 | £-5,419 | £-1,749 | £392 | £1,817 | £-10,403 |
| Return From Rental Income (%) | -10% | -11% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -6% | -6% | -2% | 0% | 2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change