Flat
M11
2 beds
1 bath
Stockport Road, Manchester M11
Initial Investment
£92,915First YearProfit From Rental Income
£-47,936
↘ -52%After 5 Years
Change In Property Value
£37,536
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,499 | £9,545 | £9,588 | £9,631 | £9,674 | £47,936 |
| Profit Before Tax | £-9,499 | £-9,545 | £-9,588 | £-9,631 | £-9,674 | £-47,936 |
| Profit After Tax | £-9,499 | £-9,545 | £-9,588 | £-9,631 | £-9,674 | £-47,936 |
| Change In Property Value | £3,780 | £3,856 | £7,865 | £10,225 | £11,810 | £37,536 |
| Net Return | £-5,719 | £-5,689 | £-1,722 | £594 | £2,136 | £-10,400 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change