Flat
M27
2 beds
1 bath
Mere Drive, Manchester M27
Initial Investment
£63,400First YearProfit From Rental Income
£-36,232
↘ -57%After 5 Years
Change In Property Value
£25,818
↗ 20%After 5 Years
Return On Investment
-16%
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 | £7,158 | £7,204 | £7,247 | £7,291 | £7,333 | £36,232 |
| Profit Before Tax | £-7,158 | £-7,204 | £-7,247 | £-7,291 | £-7,333 | £-36,232 |
| Profit After Tax | £-7,158 | £-7,204 | £-7,247 | £-7,291 | £-7,333 | £-36,232 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £-4,558 | £-4,552 | £-1,837 | £-257 | £790 | £-10,414 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -12% | -57% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 1% | -16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change