Flat
M6
2 beds
1 bath
Eccles Old Road, The Hollies M6
North West, England · M6
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£9,367
↗ 19%After 5 Years
Change In Property Value
£44,145
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,236 | £10,390 | £10,545 | £10,809 | £11,079 | £53,059 |
| Total Expenses | £8,172 | £8,237 | £8,294 | £8,362 | £8,431 | £41,495 |
| Profit Before Tax | £2,064 | £2,153 | £2,252 | £2,447 | £2,648 | £11,564 |
| Profit After Tax | £1,672 | £1,744 | £1,824 | £1,982 | £2,145 | £9,367 |
| Change In Property Value | £4,800 | £9,064 | £10,432 | £11,058 | £8,791 | £44,145 |
| Net Return | £6,472 | £10,808 | £12,256 | £13,040 | £10,936 | £53,511 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change