Flat
M30
3 beds
1 bath
Ampney Close, Eccles M30
North West, England · M30
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£7,921
↗ 11%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
96%
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 | £14,016 | £14,226 | £14,582 | £14,946 | £15,395 | £73,165 |
| Total Expenses | £12,527 | £12,594 | £12,672 | £12,753 | £12,840 | £63,386 |
| Profit Before Tax | £1,489 | £1,632 | £1,909 | £2,194 | £2,555 | £9,779 |
| Profit After Tax | £1,206 | £1,322 | £1,547 | £1,777 | £2,069 | £7,921 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £8,106 | £8,429 | £14,967 | £17,223 | £18,442 | £67,167 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change