Flat M5 2 beds 2 baths

Regent Road, Manchester M5

North West, England · M5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£16,921

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£60,699

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,736	£15,105	£15,482	£74,146
Total Expenses	£10,509	£10,580	£10,643	£10,722	£10,802	£53,256
Profit Before Tax	£3,795	£3,938	£4,093	£4,383	£4,680	£20,890
Profit After Tax	£3,074	£3,190	£3,315	£3,550	£3,791	£16,921
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£9,674	£15,653	£17,659	£18,755	£15,878	£77,619
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%

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