Terraced
M20
5 beds
4 baths
- Ladysmith Road, Didsbury M20
Initial Investment
£378,524First YearProfit From Rental Income
£-98,333
↘ -26%After 5 Years
Change In Property Value
£164,180
↗ 28%After 5 Years
Return On Investment
17%
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 | £19,644 | £19,657 | £19,667 | £19,677 | £19,688 | £98,333 |
| Profit Before Tax | £-19,644 | £-19,657 | £-19,667 | £-19,677 | £-19,688 | £-98,333 |
| Profit After Tax | £-19,644 | £-19,657 | £-19,667 | £-19,677 | £-19,688 | £-98,333 |
| Change In Property Value | £17,850 | £30,643 | £38,610 | £40,926 | £36,151 | £164,180 |
| Net Return | £-1,794 | £10,986 | £18,943 | £21,249 | £16,463 | £65,847 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change