Flat
M32
2 beds
1 bath
Urmston Lane, Stretford M32
Initial Investment
£56,200First YearProfit From Rental Income
£-33,256
↘ -59%After 5 Years
Change In Property Value
£22,839
↗ 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 | £6,563 | £6,609 | £6,652 | £6,695 | £6,738 | £33,256 |
| Profit Before Tax | £-6,563 | £-6,609 | £-6,652 | £-6,695 | £-6,738 | £-33,256 |
| Profit After Tax | £-6,563 | £-6,609 | £-6,652 | £-6,695 | £-6,738 | £-33,256 |
| Change In Property Value | £2,300 | £2,346 | £4,786 | £6,222 | £7,186 | £22,839 |
| Net Return | £-4,263 | £-4,263 | £-1,866 | £-474 | £448 | £-10,417 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -59% |
| 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