Flat
M11
2 beds
1 bath
Stillwater Drive, Manchester M11
Initial Investment
£70,600First YearProfit From Rental Income
£-39,208
↘ -56%After 5 Years
Change In Property Value
£28,797
↗ 20%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 | £7,753 | £7,799 | £7,842 | £7,886 | £7,928 | £39,208 |
| Profit Before Tax | £-7,753 | £-7,799 | £-7,842 | £-7,886 | £-7,928 | £-39,208 |
| Profit After Tax | £-7,753 | £-7,799 | £-7,842 | £-7,886 | £-7,928 | £-39,208 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £-4,853 | £-4,841 | £-1,808 | £-41 | £1,132 | £-10,410 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 2% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change