Craignair Court, Hospital Road, Pendlebury, Swinton M27
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
£49,000First YearProfit From Rental Income
£-19,075
↘ -39%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
0%
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 | £3,792 | £3,805 | £3,815 | £3,826 | £3,836 | £19,075 |
| Profit Before Tax | £-3,792 | £-3,805 | £-3,815 | £-3,826 | £-3,836 | £-19,075 |
| Profit After Tax | £-3,792 | £-3,805 | £-3,815 | £-3,826 | £-3,836 | £-19,075 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £-792 | £1,345 | £2,674 | £3,053 | £2,239 | £8,518 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 5% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change