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
£16,909
↗ 23%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,202 | £13,273 | £13,359 | £13,446 | £13,543 | £66,823 |
| Profit Before Tax | £3,598 | £3,779 | £4,120 | £4,469 | £4,910 | £20,875 |
| Profit After Tax | £2,914 | £3,061 | £3,337 | £3,620 | £3,977 | £16,909 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,114 | £10,477 | £17,341 | £19,737 | £21,061 | £78,730 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change