Flat
M40
2 beds
2 baths
Spinning Mill, Lower Vickers Street, Manchester M40
Initial Investment
£79,600First YearProfit From Rental Income
£-36,672
↘ -46%After 5 Years
Change In Property Value
£44,977
↗ 28%After 5 Years
Return On Investment
10%
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 | £7,245 | £7,295 | £7,336 | £7,377 | £7,420 | £36,672 |
| Profit Before Tax | £-7,245 | £-7,295 | £-7,336 | £-7,377 | £-7,420 | £-36,672 |
| Profit After Tax | £-7,245 | £-7,295 | £-7,336 | £-7,377 | £-7,420 | £-36,672 |
| Change In Property Value | £4,890 | £8,395 | £10,577 | £11,212 | £9,904 | £44,977 |
| Net Return | £-2,355 | £1,100 | £3,242 | £3,834 | £2,484 | £8,305 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change