Flat M30 1 bed 1 bath

Eccles Fold, Eccles, Manchester M30

North West, England · M30

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-897

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£27,590

↗ 28%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,662	£5,804	£5,949	£28,489
Total Expenses	£5,767	£5,825	£5,875	£5,931	£5,988	£29,386
Profit Before Tax	£-271	£-247	£-213	£-127	£-39	£-897
Profit After Tax	£-271	£-247	£-213	£-127	£-39	£-897
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£2,729	£5,418	£6,307	£6,784	£5,455	£26,694
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	9%	17%	20%	22%	18%	86%

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