Semi Detached
M27
2 beds
1 bath
Wayfarers Way, Swinton, Manchester M27
Initial Investment
£109,500First YearProfit From Rental Income
£-38,005
↘ -35%After 5 Years
Change In Property Value
£60,705
↗ 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 | £7,579 | £7,591 | £7,601 | £7,612 | £7,622 | £38,005 |
| Profit Before Tax | £-7,579 | £-7,591 | £-7,601 | £-7,612 | £-7,622 | £-38,005 |
| Profit After Tax | £-7,579 | £-7,591 | £-7,601 | £-7,612 | £-7,622 | £-38,005 |
| Change In Property Value | £6,600 | £11,330 | £14,276 | £15,132 | £13,367 | £60,705 |
| Net Return | £-979 | £3,739 | £6,675 | £7,521 | £5,745 | £22,700 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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