Flat
M50
2 beds
2 baths
No. 1, Pink, Media City. M50
North West, England · M50
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-205,380
↘ -321%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
-236%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,024 | £15,249 | £15,631 | £16,021 | £16,502 | £78,427 |
| Total Expenses | £54,706 | £55,761 | £56,763 | £57,786 | £58,791 | £283,807 |
| Profit Before Tax | £-39,682 | £-40,511 | £-41,132 | £-41,765 | £-42,289 | £-205,380 |
| Profit After Tax | £-39,682 | £-40,511 | £-41,132 | £-41,765 | £-42,289 | £-205,380 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £-33,382 | £-34,022 | £-28,879 | £-27,662 | £-27,341 | £-151,286 |
| Return From Rental Income (%) | -62% | -63% | -64% | -65% | -66% | -321% |
| Total Net Return (%) | -52% | -53% | -45% | -43% | -43% | -236% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change