Flat
M17
1 bed
1 bath
Trafford Wharf Road, Trafford Park, Manchester M17
Initial Investment
£94,520First YearProfit From Rental Income
£-48,531
↘ -51%After 5 Years
Change In Property Value
£38,132
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,618 | £9,664 | £9,707 | £9,750 | £9,793 | £48,531 |
| Profit Before Tax | £-9,618 | £-9,664 | £-9,707 | £-9,750 | £-9,793 | £-48,531 |
| Profit After Tax | £-9,618 | £-9,664 | £-9,707 | £-9,750 | £-9,793 | £-48,531 |
| Change In Property Value | £3,840 | £3,917 | £7,990 | £10,387 | £11,997 | £38,132 |
| Net Return | £-5,778 | £-5,747 | £-1,716 | £637 | £2,204 | £-10,399 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change