Flat M30 2 beds 1 bath

Bridgewater View, Anson Street, Eccles M30

North West, England · M30

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£10,398

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,324	£7,385	£7,452	£7,521	£7,594	£37,276
Profit Before Tax	£2,276	£2,359	£2,536	£2,716	£2,950	£12,837
Profit After Tax	£1,843	£1,911	£2,054	£2,200	£2,390	£10,398
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£5,143	£5,310	£8,472	£9,587	£10,220	£38,733
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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