Semi Detached
M25
3 beds
1 bath
Lichfield Drive, Prestwich, Manchester M25
Initial Investment
£176,549First YearProfit From Rental Income
£-67,083
↘ -38%After 5 Years
Change In Property Value
£64,546
↗ 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 | £13,394 | £13,406 | £13,417 | £13,428 | £13,438 | £67,083 |
| Profit Before Tax | £-13,394 | £-13,406 | £-13,417 | £-13,428 | £-13,438 | £-67,083 |
| Profit After Tax | £-13,394 | £-13,406 | £-13,417 | £-13,428 | £-13,438 | £-67,083 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £-6,894 | £-6,776 | £109 | £4,155 | £6,870 | £-2,537 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| 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