Flat
M30
1 bed
1 bath
The Beeches, Sandwich Road, Ellesmere Park M30
North West, England · M30
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-2,631
↘ -7%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,152 | £7,259 | £7,441 | £7,627 | £7,856 | £37,334 |
| Total Expenses | £7,873 | £7,930 | £7,991 | £8,053 | £8,119 | £39,965 |
| Profit Before Tax | £-721 | £-670 | £-550 | £-426 | £-263 | £-2,631 |
| Profit After Tax | £-721 | £-670 | £-550 | £-426 | £-263 | £-2,631 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £3,179 | £3,347 | £7,035 | £8,304 | £8,991 | £30,855 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 18% | 21% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change