Flat
M41
2 beds
2 baths
Trafford Way, Manchester M41
Initial Investment
£161,585First YearProfit From Rental Income
£-70,550
↘ -44%After 5 Years
Change In Property Value
£60,176
↗ 20%After 5 Years
Return On Investment
-6%
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 | £14,021 | £14,067 | £14,110 | £14,154 | £14,197 | £70,550 |
| Profit Before Tax | £-14,021 | £-14,067 | £-14,110 | £-14,154 | £-14,197 | £-70,550 |
| Profit After Tax | £-14,021 | £-14,067 | £-14,110 | £-14,154 | £-14,197 | £-70,550 |
| Change In Property Value | £6,060 | £6,181 | £12,609 | £16,392 | £18,933 | £60,176 |
| Net Return | £-7,961 | £-7,886 | £-1,501 | £2,238 | £4,736 | £-10,374 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change