Flat
M40
2 beds
2 baths
Spinning Mill - Lower Vickers Street, Manchester M40
Initial Investment
£133,370First YearProfit From Rental Income
£-52,518
↘ -39%After 5 Years
Change In Property Value
£72,156
↗ 28%After 5 Years
Return On Investment
15%
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 | £10,414 | £10,464 | £10,505 | £10,547 | £10,589 | £52,518 |
| Profit Before Tax | £-10,414 | £-10,464 | £-10,505 | £-10,547 | £-10,589 | £-52,518 |
| Profit After Tax | £-10,414 | £-10,464 | £-10,505 | £-10,547 | £-10,589 | £-52,518 |
| Change In Property Value | £7,845 | £13,467 | £16,969 | £17,987 | £15,888 | £72,156 |
| Net Return | £-2,569 | £3,003 | £6,464 | £7,440 | £5,299 | £19,638 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change