Flat M30 1 bed 1 bath

Monton Road, Eccles, Manchester, Greater Manchester M30

North West, England · M30

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£1,622

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£35,867

↗ 28%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,152	£7,259	£7,368	£7,552	£7,741	£37,073
Total Expenses	£6,898	£6,959	£7,011	£7,071	£7,132	£35,070
Profit Before Tax	£254	£301	£358	£482	£609	£2,003
Profit After Tax	£206	£243	£290	£390	£493	£1,622
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£4,106	£7,608	£8,766	£9,374	£7,636	£37,490
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	22%	23%	19%	94%

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