Flat M30 2 beds 1 bath

Wycliffe Street, Eccles M30

North West, England · M30

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£9,708

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

103%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,952	£12,131	£12,435	£12,745	£13,128	£62,391
Total Expenses	£9,940	£10,004	£10,077	£10,152	£10,233	£50,406
Profit Before Tax	£2,012	£2,127	£2,357	£2,593	£2,895	£11,985
Profit After Tax	£1,630	£1,723	£1,909	£2,101	£2,345	£9,708
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,730	£6,976	£11,829	£13,517	£14,446	£53,498
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change