Flat M14 3 beds 2 baths

Regent Avenue, Manchester M14

North West, England · M14

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£24,836

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£81,140

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,050	£22,381	£22,940	£23,514	£24,219	£115,104
Total Expenses	£16,703	£16,782	£16,881	£16,982	£17,095	£84,442
Profit Before Tax	£5,347	£5,599	£6,060	£6,532	£7,124	£30,662
Profit After Tax	£4,331	£4,535	£4,908	£5,291	£5,771	£24,836
Change In Property Value	£9,450	£9,734	£18,380	£21,154	£22,423	£81,140
Net Return	£13,781	£14,269	£23,288	£26,445	£28,194	£105,977
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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