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
£61,024First YearProfit From Rental Income
£-23,199
↘ -38%After 5 Years
Change In Property Value
£34,505
↗ 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 | £4,617 | £4,630 | £4,640 | £4,650 | £4,661 | £23,199 |
| Profit Before Tax | £-4,617 | £-4,630 | £-4,640 | £-4,650 | £-4,661 | £-23,199 |
| Profit After Tax | £-4,617 | £-4,630 | £-4,640 | £-4,650 | £-4,661 | £-23,199 |
| Change In Property Value | £3,752 | £6,440 | £8,114 | £8,601 | £7,598 | £34,505 |
| Net Return | £-866 | £1,810 | £3,474 | £3,951 | £2,937 | £11,307 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 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