Flat
M30
2 beds
1 bath
Old School Court, Eccles, Manchester M30
North West, England · M30
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£12,562
↗ 22%After 5 Years
Change In Property Value
£48,942
↗ 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 | £13,680 | £13,885 | £14,232 | £14,588 | £15,026 | £71,411 |
| Total Expenses | £11,026 | £11,096 | £11,176 | £11,258 | £11,347 | £55,902 |
| Profit Before Tax | £2,654 | £2,790 | £3,057 | £3,330 | £3,679 | £15,509 |
| Profit After Tax | £2,150 | £2,260 | £2,476 | £2,698 | £2,980 | £12,562 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £7,850 | £8,131 | £13,562 | £15,457 | £16,505 | £61,504 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 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