Semi Detached
M45
3 beds
1 bath
Windsor Avenue, Whitefield M45
Initial Investment
£128,950First YearProfit From Rental Income
£-43,635
↘ -34%After 5 Years
Change In Property Value
£70,363
↗ 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 | £8,705 | £8,717 | £8,727 | £8,738 | £8,748 | £43,635 |
| Profit Before Tax | £-8,705 | £-8,717 | £-8,727 | £-8,738 | £-8,748 | £-43,635 |
| Profit After Tax | £-8,705 | £-8,717 | £-8,727 | £-8,738 | £-8,748 | £-43,635 |
| Change In Property Value | £7,650 | £13,133 | £16,547 | £17,540 | £15,493 | £70,363 |
| Net Return | £-1,055 | £4,415 | £7,820 | £8,802 | £6,745 | £26,727 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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