Flat
M30
5 beds
2 baths
Wellington Road, Eccles M30
North West, England · M30
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£25,362
↗ 16%After 5 Years
Change In Property Value
£122,355
↗ 26%After 5 Years
Return On Investment
95%
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 | £28,944 | £29,378 | £30,113 | £30,865 | £31,791 | £151,092 |
| Total Expenses | £23,740 | £23,829 | £23,946 | £24,065 | £24,200 | £119,781 |
| Profit Before Tax | £5,204 | £5,549 | £6,167 | £6,800 | £7,591 | £31,311 |
| Profit After Tax | £4,215 | £4,494 | £4,995 | £5,508 | £6,149 | £25,362 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £18,465 | £19,172 | £32,711 | £37,407 | £39,961 | £147,717 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change