Detached
M25
3 beds
1 bath
Harrogate Avenue, Prestwich M25
Initial Investment
£202,099First YearProfit From Rental Income
£-60,527
↘ -30%After 5 Years
Change In Property Value
£99,336
↗ 28%After 5 Years
Return On Investment
19%
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 | £12,083 | £12,096 | £12,106 | £12,116 | £12,127 | £60,527 |
| Profit Before Tax | £-12,083 | £-12,096 | £-12,106 | £-12,116 | £-12,127 | £-60,527 |
| Profit After Tax | £-12,083 | £-12,096 | £-12,106 | £-12,116 | £-12,127 | £-60,527 |
| Change In Property Value | £10,800 | £18,540 | £23,360 | £24,762 | £21,873 | £99,336 |
| Net Return | £-1,283 | £6,445 | £11,255 | £12,646 | £9,746 | £38,808 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change