Flat M30 1 bed 1 bath

Eccles Fold, Eccles, Manchester M30

North West, England · M30

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-4,460

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,718	£5,861	£6,037	£28,690
Total Expenses	£6,517	£6,571	£6,628	£6,686	£6,747	£33,150
Profit Before Tax	£-1,021	£-993	£-910	£-826	£-710	£-4,460
Profit After Tax	£-1,021	£-993	£-910	£-826	£-710	£-4,460
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£1,979	£2,097	£4,925	£5,890	£6,408	£21,299
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	6%	7%	16%	19%	21%	69%

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