Devonshire Point, Devonshire Road, Eccles, Manchester M30
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
£53,800First YearProfit From Rental Income
£-20,721
↘ -39%After 5 Years
Change In Property Value
£30,353
↗ 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 | £4,122 | £4,134 | £4,145 | £4,155 | £4,166 | £20,721 |
| Profit Before Tax | £-4,122 | £-4,134 | £-4,145 | £-4,155 | £-4,166 | £-20,721 |
| Profit After Tax | £-4,122 | £-4,134 | £-4,145 | £-4,155 | £-4,166 | £-20,721 |
| Change In Property Value | £3,300 | £5,665 | £7,138 | £7,566 | £6,683 | £30,353 |
| Net Return | £-822 | £1,531 | £2,993 | £3,411 | £2,518 | £9,631 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 6% | 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