Flat M30 3 beds 2 baths

Stableford Avenue, Eccles, Manchester M30

North West, England · M30

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£18,663

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£96,566

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£19,830	£20,326	£20,834	£99,774
Total Expenses	£15,186	£15,265	£15,335	£15,427	£15,520	£76,733
Profit Before Tax	£4,062	£4,272	£4,495	£4,899	£5,314	£23,041
Profit After Tax	£3,290	£3,460	£3,641	£3,968	£4,304	£18,663
Change In Property Value	£10,500	£19,828	£22,820	£24,189	£19,230	£96,566
Net Return	£13,790	£23,288	£26,460	£28,157	£23,534	£115,229
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	21%	24%	25%	21%	104%

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