Semi Detached
M30
3 beds
1 bath
Weymouth Road, Winton, Eccles, Manchester M30
North West, England · M30
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£21,142
↗ 23%After 5 Years
Change In Property Value
£82,771
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £16,999 | £17,424 | £17,859 | £85,529 |
| Total Expenses | £11,803 | £11,840 | £11,875 | £11,928 | £11,982 | £59,428 |
| Profit Before Tax | £4,698 | £4,908 | £5,124 | £5,496 | £5,877 | £26,101 |
| Profit After Tax | £3,805 | £3,975 | £4,150 | £4,451 | £4,760 | £21,142 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £12,805 | £20,970 | £23,710 | £25,185 | £21,243 | £103,913 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change