Flat M30 2 beds 1 bath

Police Street, Eccles M30

North West, England · M30

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£-1,717

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,100	£8,302	£8,510	£8,765	£41,657
Total Expenses	£8,551	£8,609	£8,672	£8,737	£8,805	£43,373
Profit Before Tax	£-571	£-509	£-370	£-227	£-40	£-1,717
Profit After Tax	£-571	£-509	£-370	£-227	£-40	£-1,717
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£3,779	£3,971	£8,091	£9,511	£10,282	£35,634
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	23%	80%

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