Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£121,801First YearProfit From Rental Income
£-58,647
↘ -48%After 5 Years
Change In Property Value
£48,260
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,641 | £11,687 | £11,730 | £11,774 | £11,816 | £58,647 |
| Profit Before Tax | £-11,641 | £-11,687 | £-11,730 | £-11,774 | £-11,816 | £-58,647 |
| Profit After Tax | £-11,641 | £-11,687 | £-11,730 | £-11,774 | £-11,816 | £-58,647 |
| Change In Property Value | £4,860 | £4,957 | £10,112 | £13,146 | £15,184 | £48,260 |
| Net Return | £-6,781 | £-6,730 | £-1,617 | £1,373 | £3,368 | £-10,388 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change