Kersal Road, Prestwich, Manchester, Greater Manchester M25
View Property Listing
,
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_other: [2, 2, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_other: [3, 5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_other: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£39,400First YearProfit From Rental Income
£-15,782
↘ -40%After 5 Years
Change In Property Value
£22,075
↗ 28%After 5 Years
Return On Investment
-2%
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 | £3,134 | £3,146 | £3,157 | £3,167 | £3,178 | £15,782 |
| Profit Before Tax | £-3,134 | £-3,146 | £-3,157 | £-3,167 | £-3,178 | £-15,782 |
| Profit After Tax | £-3,134 | £-3,146 | £-3,157 | £-3,167 | £-3,178 | £-15,782 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,075 |
| Net Return | £-734 | £974 | £2,034 | £2,335 | £1,683 | £6,292 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change