Terraced
M25
2 beds
1 bath
Clifton Road, Prestwich M25
Initial Investment
£96,125First YearProfit From Rental Income
£-33,983
↘ -35%After 5 Years
Change In Property Value
£53,807
↗ 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 | £6,774 | £6,787 | £6,797 | £6,807 | £6,818 | £33,983 |
| Profit Before Tax | £-6,774 | £-6,787 | £-6,797 | £-6,807 | £-6,818 | £-33,983 |
| Profit After Tax | £-6,774 | £-6,787 | £-6,797 | £-6,807 | £-6,818 | £-33,983 |
| Change In Property Value | £5,850 | £10,043 | £12,654 | £13,413 | £11,848 | £53,807 |
| Net Return | £-924 | £3,256 | £5,857 | £6,605 | £5,030 | £19,824 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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