Flat
M30
2 beds
1 bath
Police Street, Eccles M30
North West, England · M30
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£2,796
↗ 6%After 5 Years
Change In Property Value
£40,006
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,980 | £8,100 | £8,221 | £8,427 | £8,637 | £41,365 |
| Total Expenses | £7,463 | £7,525 | £7,578 | £7,641 | £7,705 | £37,913 |
| Profit Before Tax | £517 | £574 | £643 | £786 | £933 | £3,452 |
| Profit After Tax | £418 | £465 | £521 | £637 | £756 | £2,796 |
| Change In Property Value | £4,350 | £8,214 | £9,454 | £10,021 | £7,967 | £40,006 |
| Net Return | £4,768 | £8,679 | £9,974 | £10,658 | £8,722 | £42,802 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 20% | 22% | 24% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change