City Co-Living Media City, 5 Missouri Avenue, Salford M50
View Property Listing
,
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_other: [2, 2, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_other: [3, 5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_other: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£68,176First YearProfit From Rental Income
£-25,652
↘ -38%After 5 Years
Change In Property Value
£38,617
↗ 28%After 5 Years
Return On Investment
1%
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 | £5,108 | £5,120 | £5,131 | £5,141 | £5,152 | £25,652 |
| Profit Before Tax | £-5,108 | £-5,120 | £-5,131 | £-5,141 | £-5,152 | £-25,652 |
| Profit After Tax | £-5,108 | £-5,120 | £-5,131 | £-5,141 | £-5,152 | £-25,652 |
| Change In Property Value | £4,199 | £7,207 | £9,081 | £9,626 | £8,503 | £38,617 |
| Net Return | £-909 | £2,087 | £3,951 | £4,485 | £3,351 | £12,965 |
| Return From Rental Income (%) | -7% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change