Semi Detached
M25
3 beds
1 bath
Scholes Lane, Prestwich M25
Initial Investment
£227,649First YearProfit From Rental Income
£-80,969
↘ -36%After 5 Years
Change In Property Value
£78,448
↗ 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 | £16,172 | £16,183 | £16,194 | £16,205 | £16,215 | £80,969 |
| Profit Before Tax | £-16,172 | £-16,183 | £-16,194 | £-16,205 | £-16,215 | £-80,969 |
| Profit After Tax | £-16,172 | £-16,183 | £-16,194 | £-16,205 | £-16,215 | £-80,969 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £-8,272 | £-8,125 | £244 | £5,165 | £8,467 | £-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