Flat
M3
3 beds
2 baths
One Regent, 1 Regent Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£32,638
↗ 39%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,200 | £22,533 | £23,096 | £23,674 | £24,384 | £115,887 |
| Total Expenses | £14,932 | £15,012 | £15,111 | £15,212 | £15,326 | £75,593 |
| Profit Before Tax | £7,268 | £7,521 | £7,985 | £8,461 | £9,058 | £40,294 |
| Profit After Tax | £5,887 | £6,092 | £6,468 | £6,854 | £7,337 | £32,638 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £13,987 | £14,435 | £22,223 | £24,985 | £26,557 | £102,187 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 17% | 27% | 30% | 32% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change