Flat
M27
1 bed
1 bath
Bolton Road, Swinton, Manchester M27
Initial Investment
£83,100First YearProfit From Rental Income
£-44,167
↘ -53%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,745 | £8,791 | £8,834 | £8,878 | £8,920 | £44,167 |
| Profit Before Tax | £-8,745 | £-8,791 | £-8,834 | £-8,878 | £-8,920 | £-44,167 |
| Profit After Tax | £-8,745 | £-8,791 | £-8,834 | £-8,878 | £-8,920 | £-44,167 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £-5,345 | £-5,323 | £-1,759 | £320 | £1,702 | £-10,404 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -53% |
| Total Net Return (%) | -6% | -6% | -2% | 0% | 2% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change