Semi Detached M25 3 beds 1 bath

Charlbury Avenue, Prestwich M25

M25

Initial Investment

First Year

£135,750First Year

Profit From Rental Income

After 5 Years

£-45,244

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£73,122

↗ 28%After 5 Years

Return On Investment

21%

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	£9,026	£9,039	£9,049	£9,060	£9,070	£45,244
Profit Before Tax	£-9,026	£-9,039	£-9,049	£-9,060	£-9,070	£-45,244
Profit After Tax	£-9,026	£-9,039	£-9,049	£-9,060	£-9,070	£-45,244
Change In Property Value	£7,950	£13,648	£17,196	£18,228	£16,101	£73,122
Net Return	£-1,076	£4,609	£8,147	£9,168	£7,031	£27,878
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-33%
Total Net Return (%)	-1%	3%	6%	7%	5%	21%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change