Semi Detached
M45
3 beds
1 bath
Windsor Avenue, Whitefield M45
Initial Investment
£128,950First YearProfit From Rental Income
£-53,196
↘ -41%After 5 Years
Change In Property Value
£50,644
↗ 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 | £10,617 | £10,629 | £10,639 | £10,650 | £10,661 | £53,196 |
| Profit Before Tax | £-10,617 | £-10,629 | £-10,639 | £-10,650 | £-10,661 | £-53,196 |
| Profit After Tax | £-10,617 | £-10,629 | £-10,639 | £-10,650 | £-10,661 | £-53,196 |
| Change In Property Value | £5,100 | £5,202 | £10,612 | £13,796 | £15,934 | £50,644 |
| Net Return | £-5,517 | £-5,427 | £-27 | £3,145 | £5,273 | £-2,553 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| 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