Flat M30 1 bed 1 bath

Monton Road, Eccles, Manchester, Greater Manchester M30

North West, England · M30

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-2,631

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£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

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