Detached
M25
5 beds
2 baths
Park Road, Prestwich M25
Initial Investment
£442,699First YearProfit From Rental Income
£-137,506
↘ -31%After 5 Years
Change In Property Value
£135,050
↗ 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 | £27,479 | £27,491 | £27,501 | £27,512 | £27,523 | £137,506 |
| Profit Before Tax | £-27,479 | £-27,491 | £-27,501 | £-27,512 | £-27,523 | £-137,506 |
| Profit After Tax | £-27,479 | £-27,491 | £-27,501 | £-27,512 | £-27,523 | £-137,506 |
| Change In Property Value | £13,600 | £13,872 | £28,299 | £36,789 | £42,491 | £135,050 |
| Net Return | £-13,879 | £-13,619 | £798 | £9,276 | £14,968 | £-2,456 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change