Flat
M41
1 bed
1 bath
M41
Initial Investment
£68,679First YearProfit From Rental Income
£-38,414
↘ -56%After 5 Years
Change In Property Value
£28,003
↗ 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 | £7,594 | £7,640 | £7,683 | £7,727 | £7,770 | £38,414 |
| Profit Before Tax | £-7,594 | £-7,640 | £-7,683 | £-7,727 | £-7,770 | £-38,414 |
| Profit After Tax | £-7,594 | £-7,640 | £-7,683 | £-7,727 | £-7,770 | £-38,414 |
| Change In Property Value | £2,820 | £2,876 | £5,868 | £7,628 | £8,811 | £28,003 |
| Net Return | £-4,774 | £-4,764 | £-1,815 | £-99 | £1,041 | £-10,411 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 2% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change