Flat M3 3 beds 2 baths

One Regent, 1 Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£23,692

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£74,494

↗ 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	£17,820	£18,087	£18,359	£18,818	£19,288	£92,372
Total Expenses	£12,469	£12,546	£12,614	£12,702	£12,792	£63,123
Profit Before Tax	£5,351	£5,541	£5,744	£6,116	£6,496	£29,249
Profit After Tax	£4,334	£4,488	£4,653	£4,954	£5,262	£23,692
Change In Property Value	£8,100	£15,296	£17,604	£18,660	£14,835	£74,494
Net Return	£12,434	£19,784	£22,257	£23,614	£20,097	£98,185
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change