Semi Detached
M20
6 beds
2 baths
Parrs Wood Road, Manchester, Greater Manchester M20
Initial Investment
£306,799First YearProfit From Rental Income
£-83,050
↘ -27%After 5 Years
Change In Property Value
£137,966
↗ 28%After 5 Years
Return On Investment
18%
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 | £16,588 | £16,600 | £16,610 | £16,621 | £16,631 | £83,050 |
| Profit Before Tax | £-16,588 | £-16,600 | £-16,610 | £-16,621 | £-16,631 | £-83,050 |
| Profit After Tax | £-16,588 | £-16,600 | £-16,610 | £-16,621 | £-16,631 | £-83,050 |
| Change In Property Value | £15,000 | £25,750 | £32,445 | £34,392 | £30,379 | £137,966 |
| Net Return | £-1,588 | £9,150 | £15,835 | £17,771 | £13,748 | £54,916 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change