Terraced
M30
2 beds
1 bath
Dalton Street, Eccles M30
North West, England · M30
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£5,875
↗ 7%After 5 Years
Change In Property Value
£69,549
↗ 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 | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £12,562 | £12,594 | £12,639 | £12,685 | £12,739 | £63,219 |
| Profit Before Tax | £938 | £1,109 | £1,406 | £1,711 | £2,089 | £7,253 |
| Profit After Tax | £760 | £898 | £1,139 | £1,386 | £1,692 | £5,875 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £8,860 | £9,241 | £16,893 | £19,518 | £20,912 | £75,424 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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