Detached
M25
4 beds
2 baths
Park Road, Prestwich M25
Initial Investment
£495,549First YearProfit From Rental Income
£-123,269
↘ -25%After 5 Years
Change In Property Value
£206,949
↗ 28%After 5 Years
Return On Investment
17%
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 | £24,631 | £24,644 | £24,654 | £24,664 | £24,675 | £123,269 |
| Profit Before Tax | £-24,631 | £-24,644 | £-24,654 | £-24,664 | £-24,675 | £-123,269 |
| Profit After Tax | £-24,631 | £-24,644 | £-24,654 | £-24,664 | £-24,675 | £-123,269 |
| Change In Property Value | £22,500 | £38,625 | £48,668 | £51,588 | £45,569 | £206,949 |
| Net Return | £-2,131 | £13,981 | £24,014 | £26,923 | £20,894 | £83,680 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change