Terraced
M27
2 beds
1 bath
Alder Drive, Wardley, Swinton, Manchester M27
Initial Investment
£73,100First YearProfit From Rental Income
£-26,744
↘ -37%After 5 Years
Change In Property Value
£41,390
↗ 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 | £5,326 | £5,339 | £5,349 | £5,359 | £5,370 | £26,744 |
| Profit Before Tax | £-5,326 | £-5,339 | £-5,349 | £-5,359 | £-5,370 | £-26,744 |
| Profit After Tax | £-5,326 | £-5,339 | £-5,349 | £-5,359 | £-5,370 | £-26,744 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £-826 | £2,386 | £4,385 | £4,958 | £3,744 | £14,646 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 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