Flat M30 2 beds 1 bath

Half Edge Lane, Eccles M30

North West, England · M30

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£4,317

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£45,524

↗ 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	£9,072	£9,208	£9,346	£9,580	£9,819	£47,025
Total Expenses	£8,216	£8,280	£8,334	£8,400	£8,466	£41,696
Profit Before Tax	£856	£928	£1,012	£1,180	£1,353	£5,329
Profit After Tax	£693	£752	£819	£956	£1,096	£4,317
Change In Property Value	£4,950	£9,347	£10,758	£11,403	£9,066	£45,524
Net Return	£5,643	£10,099	£11,577	£12,359	£10,162	£49,841
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	20%	23%	24%	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