Detached
M25
5 beds
2 baths
Park Road, Prestwich M25
Initial Investment
£442,699First YearProfit From Rental Income
£-112,007
↘ -25%After 5 Years
Change In Property Value
£187,634
↗ 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 | £22,379 | £22,392 | £22,402 | £22,412 | £22,423 | £112,007 |
| Profit Before Tax | £-22,379 | £-22,392 | £-22,402 | £-22,412 | £-22,423 | £-112,007 |
| Profit After Tax | £-22,379 | £-22,392 | £-22,402 | £-22,412 | £-22,423 | £-112,007 |
| Change In Property Value | £20,400 | £35,020 | £44,125 | £46,773 | £41,316 | £187,634 |
| Net Return | £-1,979 | £12,629 | £21,723 | £24,361 | £18,893 | £75,626 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 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