Flat M30 2 beds 1 bath

Stelfox Street, Eccles M30

North West, England · M30

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£13,966

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

106%

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	£14,760	£14,981	£15,356	£15,740	£16,212	£77,049
Total Expenses	£11,808	£11,876	£11,956	£12,039	£12,128	£59,807
Profit Before Tax	£2,952	£3,106	£3,400	£3,701	£4,084	£17,242
Profit After Tax	£2,391	£2,515	£2,754	£2,998	£3,308	£13,966
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£8,691	£9,004	£15,007	£17,101	£18,256	£68,060
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%

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