Flat M30 2 beds 1 bath

Monton Road, Eccles, Manchester, Greater Manchester M30

North West, England · M30

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-310

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,348	£9,488	£9,725	£9,969	£10,268	£48,798
Total Expenses	£9,680	£9,740	£9,806	£9,874	£9,947	£49,047
Profit Before Tax	£-332	£-251	£-81	£94	£321	£-249
Profit After Tax	£-332	£-251	£-81	£94	£260	£-310
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£4,768	£5,002	£9,839	£11,510	£12,361	£43,480
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	9%	10%	19%	22%	24%	84%

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