Semi Detached
M21
3 beds
1 bath
Shared Ownership. Dalton Fields, Wilbraham Road, Chorlton, Manchester M21
Initial Investment
£226,736First YearProfit From Rental Income
£-65,957
↘ -29%After 5 Years
Change In Property Value
£108,648
↗ 28%After 5 Years
Return On Investment
19%
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 | £13,169 | £13,181 | £13,192 | £13,202 | £13,213 | £65,957 |
| Profit Before Tax | £-13,169 | £-13,181 | £-13,192 | £-13,202 | £-13,213 | £-65,957 |
| Profit After Tax | £-13,169 | £-13,181 | £-13,192 | £-13,202 | £-13,213 | £-65,957 |
| Change In Property Value | £11,813 | £20,278 | £25,550 | £27,083 | £23,924 | £108,648 |
| Net Return | £-1,356 | £7,097 | £12,359 | £13,881 | £10,711 | £42,691 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change