Semi Detached
M35
5 beds
2 baths
Turner Avenue, Failsworth M35
Initial Investment
£135,750First YearProfit From Rental Income
£-45,244
↘ -33%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change