Flat
M30
2 beds
1 bath
Devonshire Point, Devonshire Road, Eccles M30
North West, England · M30
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-5,013
↘ -18%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,956 | £5,030 | £5,156 | £5,285 | £5,444 | £25,871 |
| Total Expenses | £6,066 | £6,120 | £6,175 | £6,232 | £6,291 | £30,884 |
| Profit Before Tax | £-1,110 | £-1,089 | £-1,019 | £-947 | £-847 | £-5,013 |
| Profit After Tax | £-1,110 | £-1,089 | £-1,019 | £-947 | £-847 | £-5,013 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £1,590 | £1,692 | £4,232 | £5,097 | £5,560 | £18,170 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 6% | 6% | 15% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change