Flat M30 2 beds 1 bath

Dukes Court, Wellington Road, Eccles, Manchester M30

North West, England · M30

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£446

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£31,729

↗ 28%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,324	£6,419	£6,515	£6,678	£6,845	£32,781
Total Expenses	£6,333	£6,392	£6,443	£6,501	£6,560	£32,228
Profit Before Tax	£-9	£27	£73	£177	£285	£553
Profit After Tax	£-9	£22	£59	£144	£231	£446
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£3,441	£6,536	£7,557	£8,091	£6,549	£32,175
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	10%	18%	21%	23%	18%	91%

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