Flat
M40
1 bed
1 bath
Spinning Mill - Lower Vickers Street, Manchester M40
Initial Investment
£78,826First YearProfit From Rental Income
£-36,423
↘ -46%After 5 Years
Change In Property Value
£44,550
↗ 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 | £7,195 | £7,245 | £7,286 | £7,328 | £7,370 | £36,423 |
| Profit Before Tax | £-7,195 | £-7,245 | £-7,286 | £-7,328 | £-7,370 | £-36,423 |
| Profit After Tax | £-7,195 | £-7,245 | £-7,286 | £-7,328 | £-7,370 | £-36,423 |
| Change In Property Value | £4,844 | £8,315 | £10,477 | £11,105 | £9,810 | £44,550 |
| Net Return | £-2,351 | £1,070 | £3,191 | £3,778 | £2,439 | £8,127 |
| 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