Semi Detached
M45
3 beds
1 bath
Tamworth Avenue, Whitefield M45
Initial Investment
£173,150First YearProfit From Rental Income
£-66,091
↘ -38%After 5 Years
Change In Property Value
£63,553
↗ 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 | £13,196 | £13,208 | £13,218 | £13,229 | £13,240 | £66,091 |
| Profit Before Tax | £-13,196 | £-13,208 | £-13,218 | £-13,229 | £-13,240 | £-66,091 |
| Profit After Tax | £-13,196 | £-13,208 | £-13,218 | £-13,229 | £-13,240 | £-66,091 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £-6,796 | £-6,680 | £99 | £4,083 | £6,756 | £-2,538 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change