Flat
M20
2 beds
2 baths
Montmano Drive, West Didsbury, Manchester, Greater Manchester M20
Initial Investment
£117,525First YearProfit From Rental Income
£-57,061
↘ -49%After 5 Years
Change In Property Value
£46,672
↗ 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 | £11,324 | £11,370 | £11,413 | £11,456 | £11,499 | £57,061 |
| Profit Before Tax | £-11,324 | £-11,370 | £-11,413 | £-11,456 | £-11,499 | £-57,061 |
| Profit After Tax | £-11,324 | £-11,370 | £-11,413 | £-11,456 | £-11,499 | £-57,061 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £-6,624 | £-6,576 | £-1,633 | £1,257 | £3,185 | £-10,390 |
| 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