Flat
M21
1 bed
1 bath
Shanklin Close, Chorlton, Greater Manchester M21
Initial Investment
£86,100First YearProfit From Rental Income
£-45,357
↘ -53%After 5 Years
Change In Property Value
£34,954
↗ 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 | £8,983 | £9,029 | £9,072 | £9,116 | £9,158 | £45,357 |
| Profit Before Tax | £-8,983 | £-9,029 | £-9,072 | £-9,116 | £-9,158 | £-45,357 |
| Profit After Tax | £-8,983 | £-9,029 | £-9,072 | £-9,116 | £-9,158 | £-45,357 |
| Change In Property Value | £3,520 | £3,590 | £7,324 | £9,522 | £10,998 | £34,954 |
| Net Return | £-5,463 | £-5,438 | £-1,747 | £406 | £1,839 | £-10,403 |
| Return From Rental Income (%) | -10% | -10% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -6% | -6% | -2% | 0% | 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