Flat
M21
0 beds
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£41,739First YearProfit From Rental Income
£-27,280
↘ -65%After 5 Years
Change In Property Value
£16,856
↗ 20%After 5 Years
Return On Investment
-25%
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 | £5,367 | £5,413 | £5,456 | £5,500 | £5,543 | £27,280 |
| Profit Before Tax | £-5,367 | £-5,413 | £-5,456 | £-5,500 | £-5,543 | £-27,280 |
| Profit After Tax | £-5,367 | £-5,413 | £-5,456 | £-5,500 | £-5,543 | £-27,280 |
| Change In Property Value | £1,698 | £1,731 | £3,532 | £4,592 | £5,304 | £16,856 |
| Net Return | £-3,670 | £-3,682 | £-1,924 | £-908 | £-239 | £-10,424 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -9% | -9% | -5% | -2% | -1% | -25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change