Semi Detached M30 2 beds 1 bath

Franklin Street, Eccles, Manchester, Greater Manchester M30

North West, England · M30

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£14,925

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£60,699

↗ 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	£12,096	£12,277	£12,462	£12,773	£13,092	£62,701
Total Expenses	£8,788	£8,819	£8,847	£8,889	£8,932	£44,275
Profit Before Tax	£3,308	£3,459	£3,614	£3,884	£4,161	£18,426
Profit After Tax	£2,679	£2,802	£2,927	£3,146	£3,370	£14,925
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£9,279	£15,265	£17,271	£18,351	£15,458	£75,624
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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