Semi Detached
M21
3 beds
1 bath
Shared Ownership. Dalton Fields, Wilbraham Road, Chorlton, Manchester M21
Initial Investment
£90,106First YearProfit From Rental Income
£-32,173
↘ -36%After 5 Years
Change In Property Value
£50,703
↗ 28%After 5 Years
Return On Investment
21%
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 | £6,412 | £6,425 | £6,435 | £6,445 | £6,456 | £32,173 |
| Profit Before Tax | £-6,412 | £-6,425 | £-6,435 | £-6,445 | £-6,456 | £-32,173 |
| Profit After Tax | £-6,412 | £-6,425 | £-6,435 | £-6,445 | £-6,456 | £-32,173 |
| Change In Property Value | £5,513 | £9,463 | £11,924 | £12,639 | £11,164 | £50,703 |
| Net Return | £-900 | £3,038 | £5,489 | £6,194 | £4,708 | £18,529 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change