Detached
M25
6 beds
3 baths
Castle Hill Road, Prestwich M25
Initial Investment
£595,549First YearProfit From Rental Income
£-176,189
↘ -30%After 5 Years
Change In Property Value
£173,778
↗ 20%After 5 Years
Return On Investment
0%
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 | £35,216 | £35,227 | £35,238 | £35,249 | £35,259 | £176,189 |
| Profit Before Tax | £-35,216 | £-35,227 | £-35,238 | £-35,249 | £-35,259 | £-176,189 |
| Profit After Tax | £-35,216 | £-35,227 | £-35,238 | £-35,249 | £-35,259 | £-176,189 |
| Change In Property Value | £17,500 | £17,850 | £36,414 | £47,338 | £54,676 | £173,778 |
| Net Return | £-17,716 | £-17,377 | £1,176 | £12,089 | £19,416 | £-2,411 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change