Semi Detached
M25
3 beds
1 bath
Scholes Lane, Prestwich M25
Initial Investment
£227,649First YearProfit From Rental Income
£-66,158
↘ -29%After 5 Years
Change In Property Value
£108,993
↗ 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 | £13,209 | £13,222 | £13,232 | £13,242 | £13,253 | £66,158 |
| Profit Before Tax | £-13,209 | £-13,222 | £-13,232 | £-13,242 | £-13,253 | £-66,158 |
| Profit After Tax | £-13,209 | £-13,222 | £-13,232 | £-13,242 | £-13,253 | £-66,158 |
| Change In Property Value | £11,850 | £20,343 | £25,632 | £27,169 | £24,000 | £108,993 |
| Net Return | £-1,359 | £7,121 | £12,400 | £13,927 | £10,747 | £42,835 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 3% | 5% | 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