Flat
M17
2 beds
2 baths
Wharf End, Trafford Park, Stretford M17
Initial Investment
£112,148First YearProfit From Rental Income
£-55,068
↘ -49%After 5 Years
Change In Property Value
£44,676
↗ 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 | £10,925 | £10,971 | £11,014 | £11,058 | £11,100 | £55,068 |
| Profit Before Tax | £-10,925 | £-10,971 | £-11,014 | £-11,058 | £-11,100 | £-55,068 |
| Profit After Tax | £-10,925 | £-10,971 | £-11,014 | £-11,058 | £-11,100 | £-55,068 |
| Change In Property Value | £4,499 | £4,589 | £9,362 | £12,170 | £14,056 | £44,676 |
| Net Return | £-6,426 | £-6,382 | £-1,652 | £1,112 | £2,956 | £-10,392 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| 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