Flat M30 2 beds 1 bath

Monton Road, Eccles, Manchester, Greater Manchester M30

North West, England · M30

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£4,708

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£46,904

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,348	£9,488	£9,631	£9,871	£10,118	£48,456
Total Expenses	£8,405	£8,469	£8,524	£8,590	£8,657	£42,644
Profit Before Tax	£943	£1,020	£1,107	£1,282	£1,461	£5,812
Profit After Tax	£764	£826	£896	£1,038	£1,183	£4,708
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£5,864	£10,456	£11,980	£12,787	£10,524	£51,612
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	20%	23%	25%	20%	99%

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