Flat M6 2 beds 1 bath

Eccles Old Road, Knowles Court M6

North West, England · M6

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£4,784

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,390	£10,649	£10,916	£11,243	£53,433
Total Expenses	£9,372	£9,433	£9,502	£9,572	£9,648	£47,527
Profit Before Tax	£864	£957	£1,147	£1,343	£1,595	£5,907
Profit After Tax	£700	£775	£929	£1,088	£1,292	£4,784
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,500	£5,719	£10,265	£11,833	£12,682	£45,999
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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