Semi Detached
M25
3 beds
1 bath
Windsor Crescent, Prestwich M25
Initial Investment
£156,150First YearProfit From Rental Income
£-50,070
↘ -32%After 5 Years
Change In Property Value
£81,400
↗ 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 | £9,992 | £10,004 | £10,014 | £10,025 | £10,035 | £50,070 |
| Profit Before Tax | £-9,992 | £-10,004 | £-10,014 | £-10,025 | £-10,035 | £-50,070 |
| Profit After Tax | £-9,992 | £-10,004 | £-10,014 | £-10,025 | £-10,035 | £-50,070 |
| Change In Property Value | £8,850 | £15,193 | £19,143 | £20,291 | £17,924 | £81,400 |
| Net Return | £-1,142 | £5,188 | £9,128 | £10,266 | £7,888 | £31,330 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change