Flat
M40
1 bed
1 bath
Spinning Mill - Lower Vickers Street, Manchester M40
Initial Investment
£78,826First YearProfit From Rental Income
£-42,471
↘ -54%After 5 Years
Change In Property Value
£32,065
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,406 | £8,452 | £8,495 | £8,538 | £8,581 | £42,471 |
| Profit Before Tax | £-8,406 | £-8,452 | £-8,495 | £-8,538 | £-8,581 | £-42,471 |
| Profit After Tax | £-8,406 | £-8,452 | £-8,495 | £-8,538 | £-8,581 | £-42,471 |
| Change In Property Value | £3,229 | £3,294 | £6,719 | £8,735 | £10,089 | £32,065 |
| Net Return | £-5,177 | £-5,158 | £-1,776 | £196 | £1,507 | £-10,406 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change