Detached
S10
4 beds
3 baths
Manchester Road, Crosspool S10
Initial Investment
£973,049First YearProfit From Rental Income
£-211,750
↘ -22%After 5 Years
Change In Property Value
£358,712
↗ 28%After 5 Years
Return On Investment
15%
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 | £42,328 | £42,340 | £42,350 | £42,361 | £42,371 | £211,750 |
| Profit Before Tax | £-42,328 | £-42,340 | £-42,350 | £-42,361 | £-42,371 | £-211,750 |
| Profit After Tax | £-42,328 | £-42,340 | £-42,350 | £-42,361 | £-42,371 | £-211,750 |
| Change In Property Value | £39,000 | £66,950 | £84,357 | £89,418 | £78,986 | £358,712 |
| Net Return | £-3,328 | £24,610 | £42,007 | £47,058 | £36,615 | £146,962 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 3% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change