Terraced
M30
2 beds
1 bath
Reginald Street, Eccles M30
North West, England · M30
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£8,438
↗ 15%After 5 Years
Change In Property Value
£49,663
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £7,192 | £7,218 | £7,241 | £7,275 | £7,310 | £36,235 |
| Profit Before Tax | £1,809 | £1,917 | £2,031 | £2,229 | £2,432 | £10,417 |
| Profit After Tax | £1,465 | £1,553 | £1,645 | £1,805 | £1,970 | £8,438 |
| Change In Property Value | £5,400 | £10,197 | £11,736 | £12,440 | £9,890 | £49,663 |
| Net Return | £6,865 | £11,750 | £13,381 | £14,245 | £11,860 | £58,101 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change