Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£123,406First YearProfit From Rental Income
£-59,243
↘ -48%After 5 Years
Change In Property Value
£48,855
↗ 20%After 5 Years
Return On Investment
-8%
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 | £11,760 | £11,806 | £11,849 | £11,893 | £11,935 | £59,243 |
| Profit Before Tax | £-11,760 | £-11,806 | £-11,849 | £-11,893 | £-11,935 | £-59,243 |
| Profit After Tax | £-11,760 | £-11,806 | £-11,849 | £-11,893 | £-11,935 | £-59,243 |
| Change In Property Value | £4,920 | £5,018 | £10,237 | £13,309 | £15,371 | £48,855 |
| Net Return | £-6,840 | £-6,788 | £-1,611 | £1,416 | £3,436 | £-10,387 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change