Flat
M30
2 beds
1 bath
Helen Street, Eccles M30
North West, England · M30
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£11,837
↗ 20%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
105%
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 | £13,356 | £13,556 | £13,895 | £14,243 | £14,670 | £69,720 |
| Total Expenses | £10,874 | £10,940 | £11,017 | £11,095 | £11,181 | £55,107 |
| Profit Before Tax | £2,482 | £2,616 | £2,879 | £3,147 | £3,489 | £14,614 |
| Profit After Tax | £2,011 | £2,119 | £2,332 | £2,549 | £2,826 | £11,837 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £7,711 | £7,990 | £13,418 | £15,309 | £16,351 | £60,779 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change