Terraced
M30
3 beds
1 bath
Station Road, Eccles M30
North West, England · M30
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£3,788
↗ 6%After 5 Years
Change In Property Value
£51,518
↗ 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 | £9,996 | £10,146 | £10,400 | £10,660 | £10,979 | £52,180 |
| Total Expenses | £9,435 | £9,461 | £9,497 | £9,534 | £9,577 | £47,504 |
| Profit Before Tax | £561 | £685 | £902 | £1,125 | £1,403 | £4,677 |
| Profit After Tax | £455 | £555 | £731 | £912 | £1,136 | £3,788 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £6,455 | £6,735 | £12,401 | £14,343 | £15,373 | £55,306 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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