The Lightbox, Blue Media City UK, Salford, Greater Manchester 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
£83,100First YearProfit From Rental Income
£-30,599
↘ -37%After 5 Years
Change In Property Value
£46,908
↗ 28%After 5 Years
Return On Investment
2%
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 | £6,097 | £6,110 | £6,120 | £6,130 | £6,141 | £30,599 |
| Profit Before Tax | £-6,097 | £-6,110 | £-6,120 | £-6,130 | £-6,141 | £-30,599 |
| Profit After Tax | £-6,097 | £-6,110 | £-6,120 | £-6,130 | £-6,141 | £-30,599 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £-997 | £2,645 | £4,911 | £5,563 | £4,188 | £16,310 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change