Flat
M40
2 beds
2 baths
Spinning Mill - Lower Vickers Street, Manchester M40
Initial Investment
£133,370First YearProfit From Rental Income
£-62,318
↘ -47%After 5 Years
Change In Property Value
£51,935
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,375 | £12,421 | £12,464 | £12,508 | £12,550 | £62,318 |
| Profit Before Tax | £-12,375 | £-12,421 | £-12,464 | £-12,508 | £-12,550 | £-62,318 |
| Profit After Tax | £-12,375 | £-12,421 | £-12,464 | £-12,508 | £-12,550 | £-62,318 |
| Change In Property Value | £5,230 | £5,335 | £10,883 | £14,147 | £16,340 | £51,935 |
| Net Return | £-7,145 | £-7,086 | £-1,581 | £1,640 | £3,790 | £-10,384 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change