Semi Detached
M21
3 beds
1 bath
Shared Ownership. Dalton Fields, Wilbraham Road, Chorlton, Manchester M21
Initial Investment
£226,736First YearProfit From Rental Income
£-80,721
↘ -36%After 5 Years
Change In Property Value
£78,200
↗ 20%After 5 Years
Return On Investment
-1%
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 | £16,122 | £16,134 | £16,144 | £16,155 | £16,166 | £80,721 |
| Profit Before Tax | £-16,122 | £-16,134 | £-16,144 | £-16,155 | £-16,166 | £-80,721 |
| Profit After Tax | £-16,122 | £-16,134 | £-16,144 | £-16,155 | £-16,166 | £-80,721 |
| Change In Property Value | £7,875 | £8,033 | £16,386 | £21,302 | £24,604 | £78,200 |
| Net Return | £-8,247 | £-8,101 | £242 | £5,147 | £8,438 | £-2,521 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change