Flat
M30
2 beds
1 bath
Dukes Court, Wellington Road, Eccles, Manchester M30
North West, England · M30
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-3,545
↘ -10%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,324 | £6,419 | £6,579 | £6,744 | £6,946 | £33,012 |
| Total Expenses | £7,195 | £7,251 | £7,310 | £7,370 | £7,433 | £36,558 |
| Profit Before Tax | £-871 | £-832 | £-730 | £-626 | £-487 | £-3,545 |
| Profit After Tax | £-871 | £-832 | £-730 | £-626 | £-487 | £-3,545 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £2,579 | £2,722 | £5,980 | £7,097 | £7,700 | £26,077 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 22% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change