Flat
M40
2 beds
2 baths
Spinning Mill, Lower Vickers Street, Manchester M40
Initial Investment
£121,657First YearProfit From Rental Income
£-49,498
↘ -41%After 5 Years
Change In Property Value
£66,976
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,810 | £9,860 | £9,901 | £9,943 | £9,985 | £49,498 |
| Profit Before Tax | £-9,810 | £-9,860 | £-9,901 | £-9,943 | £-9,985 | £-49,498 |
| Profit After Tax | £-9,810 | £-9,860 | £-9,901 | £-9,943 | £-9,985 | £-49,498 |
| Change In Property Value | £7,282 | £12,500 | £15,750 | £16,695 | £14,748 | £66,976 |
| Net Return | £-2,528 | £2,641 | £5,850 | £6,753 | £4,762 | £17,478 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change