Flat
M30
2 beds
1 bath
Police Street, Eccles M30
North West, England · M30
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£13,908
↗ 31%After 5 Years
Change In Property Value
£37,350
↗ 26%After 5 Years
Return On Investment
115%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £8,953 | £9,017 | £9,090 | £9,165 | £9,246 | £45,472 |
| Profit Before Tax | £3,047 | £3,163 | £3,394 | £3,631 | £3,934 | £17,170 |
| Profit After Tax | £2,468 | £2,562 | £2,749 | £2,941 | £3,187 | £13,908 |
| Change In Property Value | £4,350 | £4,481 | £8,461 | £9,737 | £10,322 | £37,350 |
| Net Return | £6,818 | £7,043 | £11,210 | £12,679 | £13,508 | £51,258 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change