Flat
M21
1 bed
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£49,720First YearProfit From Rental Income
£-30,578
↘ -62%After 5 Years
Change In Property Value
£20,158
↗ 20%After 5 Years
Return On Investment
-21%
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 | £6,027 | £6,073 | £6,116 | £6,160 | £6,202 | £30,578 |
| Profit Before Tax | £-6,027 | £-6,073 | £-6,116 | £-6,160 | £-6,202 | £-30,578 |
| Profit After Tax | £-6,027 | £-6,073 | £-6,116 | £-6,160 | £-6,202 | £-30,578 |
| Change In Property Value | £2,030 | £2,071 | £4,224 | £5,491 | £6,342 | £20,158 |
| Net Return | £-3,997 | £-4,002 | £-1,892 | £-669 | £140 | £-10,420 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -62% |
| Total Net Return (%) | -8% | -8% | -4% | -1% | 0% | -21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change