Terraced
M35
2 beds
1 bath
Hardman Lane, Failsworth M35
Initial Investment
£64,360First YearProfit From Rental Income
£-28,796
↘ -45%After 5 Years
Change In Property Value
£26,216
↗ 20%After 5 Years
Return On Investment
-4%
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 | £5,737 | £5,749 | £5,759 | £5,770 | £5,781 | £28,796 |
| Profit Before Tax | £-5,737 | £-5,749 | £-5,759 | £-5,770 | £-5,781 | £-28,796 |
| Profit After Tax | £-5,737 | £-5,749 | £-5,759 | £-5,770 | £-5,781 | £-28,796 |
| Change In Property Value | £2,640 | £2,693 | £5,493 | £7,141 | £8,248 | £26,216 |
| Net Return | £-3,097 | £-3,056 | £-266 | £1,371 | £2,467 | £-2,581 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change