Semi Detached M30 3 beds 1 bath

Ampney Close, Eccles M30

North West, England · M30

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£9,060

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,648	£12,838	£13,159	£13,488	£13,892	£66,024
Total Expenses	£10,890	£10,921	£10,963	£11,007	£11,058	£54,839
Profit Before Tax	£1,758	£1,917	£2,195	£2,480	£2,834	£11,185
Profit After Tax	£1,424	£1,553	£1,778	£2,009	£2,295	£9,060
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£8,324	£8,660	£15,199	£17,455	£18,668	£68,305
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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