Terraced
M32
4 beds
1 bath
Cromwell Road Stretford, Stretford M32
Initial Investment
£265,274First YearProfit From Rental Income
£-74,202
↘ -28%After 5 Years
Change In Property Value
£122,790
↗ 28%After 5 Years
Return On Investment
18%
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 | £14,818 | £14,830 | £14,841 | £14,851 | £14,862 | £74,202 |
| Profit Before Tax | £-14,818 | £-14,830 | £-14,841 | £-14,851 | £-14,862 | £-74,202 |
| Profit After Tax | £-14,818 | £-14,830 | £-14,841 | £-14,851 | £-14,862 | £-74,202 |
| Change In Property Value | £13,350 | £22,918 | £28,876 | £30,609 | £27,038 | £122,790 |
| Net Return | £-1,468 | £8,087 | £14,035 | £15,758 | £12,176 | £48,588 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change