Semi Detached
M40
3 beds
1 bath
Worsley Avenue, Manchester M40
Initial Investment
£139,150First YearProfit From Rental Income
£-56,172
↘ -40%After 5 Years
Change In Property Value
£53,623
↗ 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 | £11,212 | £11,224 | £11,234 | £11,245 | £11,256 | £56,172 |
| Profit Before Tax | £-11,212 | £-11,224 | £-11,234 | £-11,245 | £-11,256 | £-56,172 |
| Profit After Tax | £-11,212 | £-11,224 | £-11,234 | £-11,245 | £-11,256 | £-56,172 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £-5,812 | £-5,716 | £2 | £3,362 | £5,615 | £-2,549 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| 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