Flat
M40
2 beds
2 baths
Spinning Mill, Lower Vickers Street, Manchester M40
Initial Investment
£121,657First YearProfit From Rental Income
£-58,594
↘ -48%After 5 Years
Change In Property Value
£48,206
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,630 | £11,676 | £11,719 | £11,763 | £11,806 | £58,594 |
| Profit Before Tax | £-11,630 | £-11,676 | £-11,719 | £-11,763 | £-11,806 | £-58,594 |
| Profit After Tax | £-11,630 | £-11,676 | £-11,719 | £-11,763 | £-11,806 | £-58,594 |
| Change In Property Value | £4,855 | £4,952 | £10,101 | £13,132 | £15,167 | £48,206 |
| Net Return | £-6,776 | £-6,725 | £-1,618 | £1,369 | £3,361 | £-10,388 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change