Flat
M17
2 beds
2 baths
No. 1 Old Trafford, Manchester M17
Initial Investment
£119,665First YearProfit From Rental Income
£-57,855
↘ -48%After 5 Years
Change In Property Value
£47,466
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,482 | £11,528 | £11,571 | £11,615 | £11,658 | £57,855 |
| Profit Before Tax | £-11,482 | £-11,528 | £-11,571 | £-11,615 | £-11,658 | £-57,855 |
| Profit After Tax | £-11,482 | £-11,528 | £-11,571 | £-11,615 | £-11,658 | £-57,855 |
| Change In Property Value | £4,780 | £4,876 | £9,946 | £12,930 | £14,934 | £47,466 |
| Net Return | £-6,702 | £-6,653 | £-1,625 | £1,315 | £3,276 | £-10,389 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change