Flat
M41
1 bed
2 baths
Trafford Boulevard, Trafford Park, Manchester M41
Initial Investment
£96,660First YearProfit From Rental Income
£-49,325
↘ -51%After 5 Years
Change In Property Value
£38,926
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,776 | £9,822 | £9,865 | £9,909 | £9,952 | £49,325 |
| Profit Before Tax | £-9,776 | £-9,822 | £-9,865 | £-9,909 | £-9,952 | £-49,325 |
| Profit After Tax | £-9,776 | £-9,822 | £-9,865 | £-9,909 | £-9,952 | £-49,325 |
| Change In Property Value | £3,920 | £3,998 | £8,157 | £10,604 | £12,247 | £38,926 |
| Net Return | £-5,856 | £-5,824 | £-1,709 | £695 | £2,296 | £-10,399 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change