Flat
M41
2 beds
1 bath
X1 Trafford Waters Meadowside, Trafford Boulevard M41
Initial Investment
£117,660First YearProfit From Rental Income
£-57,111
↘ -49%After 5 Years
Change In Property Value
£46,722
↗ 20%After 5 Years
Return On Investment
-9%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £11,334 | £11,380 | £11,423 | £11,466 | £11,509 | £57,111 |
| Profit Before Tax | £-11,334 | £-11,380 | £-11,423 | £-11,466 | £-11,509 | £-57,111 |
| Profit After Tax | £-11,334 | £-11,380 | £-11,423 | £-11,466 | £-11,509 | £-57,111 |
| Change In Property Value | £4,705 | £4,799 | £9,790 | £12,727 | £14,700 | £46,722 |
| Net Return | £-6,629 | £-6,580 | £-1,632 | £1,261 | £3,191 | £-10,390 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change