Helen Street, Eccles, Manchester, Greater Manchester M30
View Property Listing
,
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_other: [2, 2, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_other: [3, 5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_other: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£90,775First YearProfit From Rental Income
£-33,068
↘ -36%After 5 Years
Change In Property Value
£51,047
↗ 28%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 | £6,591 | £6,604 | £6,614 | £6,624 | £6,635 | £33,068 |
| Profit Before Tax | £-6,591 | £-6,604 | £-6,614 | £-6,624 | £-6,635 | £-33,068 |
| Profit After Tax | £-6,591 | £-6,604 | £-6,614 | £-6,624 | £-6,635 | £-33,068 |
| Change In Property Value | £5,550 | £9,528 | £12,005 | £12,725 | £11,240 | £51,047 |
| Net Return | £-1,041 | £2,924 | £5,391 | £6,101 | £4,605 | £17,979 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change