Flat M3 2 beds 2 baths

Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£82,300First Year

Profit From Rental Income

After 5 Years

£17,844

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£69,034

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,228	£18,501	£18,964	£19,438	£20,021	£95,153
Total Expenses	£14,456	£14,529	£14,618	£14,710	£14,810	£73,123
Profit Before Tax	£3,772	£3,972	£4,346	£4,729	£5,211	£22,030
Profit After Tax	£3,056	£3,218	£3,520	£3,830	£4,221	£17,844
Change In Property Value	£8,040	£8,281	£15,638	£17,998	£19,077	£69,034
Net Return	£11,096	£11,499	£19,158	£21,828	£23,298	£86,878
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

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