Flat
M11
2 beds
1 bath
The Drum, Stillwater Drive, Sportcity M11
Initial Investment
£73,074First YearProfit From Rental Income
£-40,190
↘ -55%After 5 Years
Change In Property Value
£29,781
↗ 20%After 5 Years
Return On Investment
-14%
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 | £7,949 | £7,995 | £8,038 | £8,082 | £8,125 | £40,190 |
| Profit Before Tax | £-7,949 | £-7,995 | £-8,038 | £-8,082 | £-8,125 | £-40,190 |
| Profit After Tax | £-7,949 | £-7,995 | £-8,038 | £-8,082 | £-8,125 | £-40,190 |
| Change In Property Value | £2,999 | £3,059 | £6,240 | £8,112 | £9,370 | £29,781 |
| Net Return | £-4,950 | £-4,936 | £-1,798 | £30 | £1,245 | £-10,409 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change