Semi Detached
M21
3 beds
1 bath
Shared Ownership. Dalton Fields, Wilbraham Road, Chorlton, Manchester M21
Initial Investment
£90,106First YearProfit From Rental Income
£-39,062
↘ -43%After 5 Years
Change In Property Value
£36,493
↗ 20%After 5 Years
Return On Investment
-3%
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 | £7,790 | £7,802 | £7,813 | £7,823 | £7,834 | £39,062 |
| Profit Before Tax | £-7,790 | £-7,802 | £-7,813 | £-7,823 | £-7,834 | £-39,062 |
| Profit After Tax | £-7,790 | £-7,802 | £-7,813 | £-7,823 | £-7,834 | £-39,062 |
| Change In Property Value | £3,675 | £3,749 | £7,647 | £9,941 | £11,482 | £36,493 |
| Net Return | £-4,115 | £-4,053 | £-166 | £2,118 | £3,648 | £-2,569 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change