Semi Detached
M30
4 beds
2 baths
Westbourne Road, Eccles M30
North West, England · M30
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£10,541
↗ 13%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £12,246 | £12,279 | £12,326 | £12,374 | £12,430 | £61,655 |
| Profit Before Tax | £2,058 | £2,240 | £2,556 | £2,879 | £3,281 | £13,014 |
| Profit After Tax | £1,667 | £1,814 | £2,070 | £2,332 | £2,657 | £10,541 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £9,467 | £9,848 | £17,241 | £19,793 | £21,165 | £77,514 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change