Semi Detached M25 2 beds 1 bath

Stanley Street, Prestwich, Manchester M25

M25

Initial Investment

First Year

£139,150First Year

Profit From Rental Income

After 5 Years

£-46,049

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£74,502

↗ 28%After 5 Years

Return On Investment

20%

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	£9,187	£9,200	£9,210	£9,220	£9,231	£46,049
Profit Before Tax	£-9,187	£-9,200	£-9,210	£-9,220	£-9,231	£-46,049
Profit After Tax	£-9,187	£-9,200	£-9,210	£-9,220	£-9,231	£-46,049
Change In Property Value	£8,100	£13,905	£17,520	£18,572	£16,405	£74,502
Net Return	£-1,087	£4,705	£8,310	£9,351	£7,174	£28,453
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-1%	3%	6%	7%	5%	20%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change