Semi Detached
M25
3 beds
1 bath
Malvern Close, Prestwich M25
Initial Investment
£117,525First YearProfit From Rental Income
£-40,418
↘ -34%After 5 Years
Change In Property Value
£64,844
↗ 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 | £8,061 | £8,074 | £8,084 | £8,094 | £8,105 | £40,418 |
| Profit Before Tax | £-8,061 | £-8,074 | £-8,084 | £-8,094 | £-8,105 | £-40,418 |
| Profit After Tax | £-8,061 | £-8,074 | £-8,084 | £-8,094 | £-8,105 | £-40,418 |
| Change In Property Value | £7,050 | £12,103 | £15,249 | £16,164 | £14,278 | £64,844 |
| Net Return | £-1,011 | £4,029 | £7,165 | £8,070 | £6,173 | £24,426 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change