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
£33,400First YearProfit From Rental Income
£-13,725
↘ -41%After 5 Years
Change In Property Value
£18,625
↗ 28%After 5 Years
Return On Investment
-3%
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 | £2,722 | £2,735 | £2,745 | £2,756 | £2,766 | £13,725 |
| Profit Before Tax | £-2,722 | £-2,735 | £-2,745 | £-2,756 | £-2,766 | £-13,725 |
| Profit After Tax | £-2,722 | £-2,735 | £-2,745 | £-2,756 | £-2,766 | £-13,725 |
| Change In Property Value | £2,025 | £3,476 | £4,380 | £4,643 | £4,101 | £18,625 |
| Net Return | £-697 | £741 | £1,635 | £1,887 | £1,335 | £4,901 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change