Flat
M11
2 beds
1 bath
Radcliffe House, Ashton Old Road, Manchester. M11
Initial Investment
£65,800First YearProfit From Rental Income
£-37,224
↘ -57%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
-16%
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 | £7,356 | £7,402 | £7,445 | £7,489 | £7,532 | £37,224 |
| Profit Before Tax | £-7,356 | £-7,402 | £-7,445 | £-7,489 | £-7,532 | £-37,224 |
| Profit After Tax | £-7,356 | £-7,402 | £-7,445 | £-7,489 | £-7,532 | £-37,224 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £-4,656 | £-4,648 | £-1,827 | £-185 | £904 | £-10,412 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -57% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 1% | -16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change