Flat
M3
2 beds
1 bath
Regent Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£25,789
↗ 23%After 5 Years
Change In Property Value
£89,898
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,736 | £24,092 | £24,694 | £25,312 | £26,071 | £123,905 |
| Total Expenses | £18,220 | £18,302 | £18,405 | £18,511 | £18,629 | £92,067 |
| Profit Before Tax | £5,516 | £5,790 | £6,289 | £6,801 | £7,442 | £31,838 |
| Profit After Tax | £4,468 | £4,690 | £5,094 | £5,509 | £6,028 | £25,789 |
| Change In Property Value | £10,470 | £10,784 | £20,364 | £23,437 | £24,843 | £89,898 |
| Net Return | £14,938 | £15,474 | £25,458 | £28,946 | £30,871 | £115,688 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change