Flat
M41
2 beds
2 baths
Trafford Way, Manchester M41
Initial Investment
£160,905First YearProfit From Rental Income
£-70,352
↘ -44%After 5 Years
Change In Property Value
£59,977
↗ 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 | £13,982 | £14,028 | £14,071 | £14,114 | £14,157 | £70,352 |
| Profit Before Tax | £-13,982 | £-14,028 | £-14,071 | £-14,114 | £-14,157 | £-70,352 |
| Profit After Tax | £-13,982 | £-14,028 | £-14,071 | £-14,114 | £-14,157 | £-70,352 |
| Change In Property Value | £6,040 | £6,161 | £12,568 | £16,338 | £18,871 | £59,977 |
| Net Return | £-7,942 | £-7,867 | £-1,503 | £2,224 | £4,713 | £-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