Flat
M27
2 beds
1 bath
Swinton Hall Road, Swinton, Manchester, Greater Manchester M27
Initial Investment
£53,800First YearProfit From Rental Income
£-32,265
↘ -60%After 5 Years
Change In Property Value
£21,846
↗ 20%After 5 Years
Return On Investment
-19%
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 | £6,364 | £6,410 | £6,453 | £6,497 | £6,540 | £32,265 |
| Profit Before Tax | £-6,364 | £-6,410 | £-6,453 | £-6,497 | £-6,540 | £-32,265 |
| Profit After Tax | £-6,364 | £-6,410 | £-6,453 | £-6,497 | £-6,540 | £-32,265 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,874 | £21,846 |
| Net Return | £-4,164 | £-4,166 | £-1,875 | £-546 | £334 | £-10,418 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -60% |
| Total Net Return (%) | -8% | -8% | -3% | -1% | 1% | -19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change