Detached
M25
6 beds
3 baths
Castle Hill Road, Prestwich M25
Initial Investment
£595,549First YearProfit From Rental Income
£-143,378
↘ -24%After 5 Years
Change In Property Value
£241,441
↗ 28%After 5 Years
Return On Investment
16%
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 | £28,653 | £28,666 | £28,676 | £28,686 | £28,697 | £143,378 |
| Profit Before Tax | £-28,653 | £-28,666 | £-28,676 | £-28,686 | £-28,697 | £-143,378 |
| Profit After Tax | £-28,653 | £-28,666 | £-28,676 | £-28,686 | £-28,697 | £-143,378 |
| Change In Property Value | £26,250 | £45,063 | £56,779 | £60,185 | £53,164 | £241,441 |
| Net Return | £-2,403 | £16,397 | £28,103 | £31,499 | £24,467 | £98,063 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change