Flat
M21
0 beds
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£89,102First YearProfit From Rental Income
£-46,523
↘ -52%After 5 Years
Change In Property Value
£36,121
↗ 20%After 5 Years
Return On Investment
-12%
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 | £9,216 | £9,262 | £9,305 | £9,349 | £9,391 | £46,523 |
| Profit Before Tax | £-9,216 | £-9,262 | £-9,305 | £-9,349 | £-9,391 | £-46,523 |
| Profit After Tax | £-9,216 | £-9,262 | £-9,305 | £-9,349 | £-9,391 | £-46,523 |
| Change In Property Value | £3,638 | £3,710 | £7,569 | £9,840 | £11,365 | £36,121 |
| Net Return | £-5,578 | £-5,552 | £-1,736 | £491 | £1,973 | £-10,402 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -11% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change