Flat
M21
2 beds
1 bath
Shared Ownership. Emerald Way, Chorlton M21
Initial Investment
£71,600First YearProfit From Rental Income
£-39,604
↘ -55%After 5 Years
Change In Property Value
£29,195
↗ 20%After 5 Years
Return On Investment
-15%
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 | £7,832 | £7,878 | £7,921 | £7,965 | £8,008 | £39,604 |
| Profit Before Tax | £-7,832 | £-7,878 | £-7,921 | £-7,965 | £-8,008 | £-39,604 |
| Profit After Tax | £-7,832 | £-7,878 | £-7,921 | £-7,965 | £-8,008 | £-39,604 |
| Change In Property Value | £2,940 | £2,999 | £6,118 | £7,953 | £9,186 | £29,195 |
| Net Return | £-4,892 | £-4,879 | £-1,804 | £-12 | £1,178 | £-10,410 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 2% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change