Terraced
M35
2 beds
1 bath
Hardman Lane, Failsworth M35
Initial Investment
£64,360First YearProfit From Rental Income
£-23,848
↘ -37%After 5 Years
Change In Property Value
£36,423
↗ 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 | £4,747 | £4,760 | £4,770 | £4,780 | £4,791 | £23,848 |
| Profit Before Tax | £-4,747 | £-4,760 | £-4,770 | £-4,780 | £-4,791 | £-23,848 |
| Profit After Tax | £-4,747 | £-4,760 | £-4,770 | £-4,780 | £-4,791 | £-23,848 |
| Change In Property Value | £3,960 | £6,798 | £8,565 | £9,079 | £8,020 | £36,423 |
| Net Return | £-787 | £2,038 | £3,796 | £4,299 | £3,229 | £12,575 |
| 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