Semi Detached
M25
3 beds
1 bath
Hillcrest Road, Prestwich M25
Initial Investment
£166,350First YearProfit From Rental Income
£-64,107
↘ -39%After 5 Years
Change In Property Value
£61,567
↗ 20%After 5 Years
Return On Investment
-2%
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 | £12,799 | £12,811 | £12,821 | £12,832 | £12,843 | £64,107 |
| Profit Before Tax | £-12,799 | £-12,811 | £-12,821 | £-12,832 | £-12,843 | £-64,107 |
| Profit After Tax | £-12,799 | £-12,811 | £-12,821 | £-12,832 | £-12,843 | £-64,107 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £-6,599 | £-6,487 | £79 | £3,939 | £6,528 | £-2,540 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change