Semi Detached
M30
5 beds
2 baths
Wellington Road, Eccles M30
North West, England · M30
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£20,975
↗ 14%After 5 Years
Change In Property Value
£122,355
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,124 | £26,516 | £27,179 | £27,858 | £28,694 | £136,371 |
| Total Expenses | £21,958 | £22,009 | £22,086 | £22,165 | £22,259 | £110,476 |
| Profit Before Tax | £4,166 | £4,507 | £5,093 | £5,694 | £6,435 | £25,895 |
| Profit After Tax | £3,374 | £3,651 | £4,125 | £4,612 | £5,212 | £20,975 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £17,624 | £18,328 | £31,841 | £36,510 | £39,025 | £143,329 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change