Semi Detached M30 4 beds 2 baths

Westbourne Road, Eccles M30

North West, England · M30

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£18,056

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£71,735

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,736	£15,105	£15,482	£74,146
Total Expenses	£10,296	£10,330	£10,362	£10,409	£10,458	£51,854
Profit Before Tax	£4,008	£4,189	£4,374	£4,696	£5,025	£22,292
Profit After Tax	£3,247	£3,393	£3,543	£3,803	£4,070	£18,056
Change In Property Value	£7,800	£14,729	£16,952	£17,969	£14,285	£71,735
Net Return	£11,047	£18,122	£20,495	£21,772	£18,355	£89,791
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change