Flat M4 0 beds 1 bath

Vallea Court, Manchester, Manchester, Lancashire M4

North West, England · M4

Initial Investment

First Year

£39,250First Year

Profit From Rental Income

After 5 Years

£-66,380

↘ -169%After 5 Years

Change In Property Value

After 5 Years

£32,843

↗ 26%After 5 Years

Return On Investment

-85%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,188	£7,296	£7,478	£7,665	£7,895	£37,522
Total Expenses	£20,113	£20,454	£20,780	£21,113	£21,442	£103,903
Profit Before Tax	£-12,925	£-13,158	£-13,302	£-13,448	£-13,547	£-66,380
Profit After Tax	£-12,925	£-13,158	£-13,302	£-13,448	£-13,547	£-66,380
Change In Property Value	£3,825	£3,940	£7,440	£8,562	£9,076	£32,843
Net Return	£-9,100	£-9,218	£-5,862	£-4,886	£-4,471	£-33,538
Return From Rental Income (%)	-33%	-34%	-34%	-34%	-35%	-169%
Total Net Return (%)	-23%	-23%	-15%	-12%	-11%	-85%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change