Flat
M28
2 beds
1 bath
Manthorpe Avenue, Worsley M28
Initial Investment
£68,200First YearProfit From Rental Income
£-38,216
↘ -56%After 5 Years
Change In Property Value
£27,804
↗ 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 | £7,555 | £7,601 | £7,643 | £7,687 | £7,730 | £38,216 |
| Profit Before Tax | £-7,555 | £-7,601 | £-7,643 | £-7,687 | £-7,730 | £-38,216 |
| Profit After Tax | £-7,555 | £-7,601 | £-7,643 | £-7,687 | £-7,730 | £-38,216 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £-4,755 | £-4,745 | £-1,817 | £-113 | £1,018 | £-10,411 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 1% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change