Flat
M3
2 beds
2 baths
Regent Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£20,119
↗ 28%After 5 Years
Change In Property Value
£66,217
↗ 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 | £15,840 | £16,078 | £16,319 | £16,727 | £17,145 | £82,108 |
| Total Expenses | £11,306 | £11,380 | £11,445 | £11,528 | £11,612 | £57,270 |
| Profit Before Tax | £4,534 | £4,698 | £4,874 | £5,199 | £5,533 | £24,838 |
| Profit After Tax | £3,673 | £3,805 | £3,948 | £4,211 | £4,482 | £20,119 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £10,873 | £17,401 | £19,596 | £20,798 | £17,668 | £86,335 |
| Return From Rental Income (%) | 5% | 5% | 5% | 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