Terraced
M30
2 beds
1 bath
Stelfox Street, Eccles M30
North West, England · M30
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£4,099
↗ 6%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £9,882 | £9,909 | £9,946 | £9,985 | £10,029 | £49,751 |
| Profit Before Tax | £618 | £748 | £978 | £1,212 | £1,504 | £5,061 |
| Profit After Tax | £501 | £606 | £792 | £982 | £1,218 | £4,099 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £6,801 | £7,095 | £13,045 | £15,085 | £16,167 | £58,193 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change