Flat
M30
3 beds
1 bath
Barton Lane, Eccles, Greater Manchester M30
North West, England · M30
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£12,879
↗ 21%After 5 Years
Change In Property Value
£51,518
↗ 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 | £14,052 | £14,263 | £14,619 | £14,985 | £15,434 | £73,353 |
| Total Expenses | £11,340 | £11,407 | £11,486 | £11,566 | £11,654 | £57,454 |
| Profit Before Tax | £2,712 | £2,856 | £3,133 | £3,419 | £3,780 | £15,900 |
| Profit After Tax | £2,197 | £2,313 | £2,538 | £2,769 | £3,062 | £12,879 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,197 | £8,493 | £14,208 | £16,200 | £17,299 | £64,397 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change