Detached
M25
6 beds
3 baths
Castle Hill Road, Prestwich M25
Initial Investment
£595,549First YearProfit From Rental Income
£231,830
↗ 39%After 5 Years
Change In Property Value
£173,778
↗ 20%After 5 Years
Return On Investment
68%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £98,916 | £100,894 | £103,417 | £106,002 | £108,652 | £517,881 |
| Total Expenses | £45,107 | £45,317 | £45,580 | £45,849 | £46,125 | £227,977 |
| Profit Before Tax | £53,809 | £55,578 | £57,837 | £60,153 | £62,527 | £289,904 |
| Profit After Tax | £43,299 | £44,600 | £46,260 | £47,962 | £49,708 | £231,830 |
| Change In Property Value | £17,500 | £17,850 | £36,414 | £47,338 | £54,676 | £173,778 |
| Net Return | £60,799 | £62,450 | £82,674 | £95,301 | £104,383 | £405,607 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 10% | 10% | 14% | 16% | 18% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change