Flat
M3
2 beds
2 baths
Regent Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£23,453
↗ 28%After 5 Years
Change In Property Value
£73,942
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,688 | £17,953 | £18,223 | £18,678 | £19,145 | £91,687 |
| Total Expenses | £12,392 | £12,468 | £12,536 | £12,624 | £12,713 | £62,733 |
| Profit Before Tax | £5,296 | £5,485 | £5,686 | £6,055 | £6,432 | £28,955 |
| Profit After Tax | £4,290 | £4,443 | £4,606 | £4,904 | £5,210 | £23,453 |
| Change In Property Value | £8,040 | £15,182 | £17,473 | £18,522 | £14,725 | £73,942 |
| Net Return | £12,330 | £19,625 | £22,079 | £23,426 | £19,935 | £97,395 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change