Flat
M3
2 beds
2 baths
One Regent, 1 Regent Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£9,408
↗ 15%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,140 | £13,337 | £13,671 | £14,012 | £14,433 | £68,593 |
| Total Expenses | £11,249 | £11,315 | £11,391 | £11,469 | £11,554 | £56,978 |
| Profit Before Tax | £1,891 | £2,022 | £2,280 | £2,543 | £2,879 | £11,615 |
| Profit After Tax | £1,532 | £1,638 | £1,846 | £2,060 | £2,332 | £9,408 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £7,532 | £7,818 | £13,516 | £15,491 | £16,569 | £60,926 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change