Semi Detached
M25
3 beds
1 bath
Sedgley Avenue, Prestwich M25
Initial Investment
£173,150First YearProfit From Rental Income
£-54,092
↘ -31%After 5 Years
Change In Property Value
£88,298
↗ 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 | £10,796 | £10,809 | £10,819 | £10,829 | £10,840 | £54,092 |
| Profit Before Tax | £-10,796 | £-10,809 | £-10,819 | £-10,829 | £-10,840 | £-54,092 |
| Profit After Tax | £-10,796 | £-10,809 | £-10,819 | £-10,829 | £-10,840 | £-54,092 |
| Change In Property Value | £9,600 | £16,480 | £20,765 | £22,011 | £19,443 | £88,298 |
| Net Return | £-1,196 | £5,672 | £9,946 | £11,181 | £8,603 | £34,206 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 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