Flat M3 2 beds 2 baths

Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£71,200First Year

Profit From Rental Income

After 5 Years

£14,494

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£60,276

↗ 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	£15,912	£16,151	£16,554	£16,968	£17,477	£83,063
Total Expenses	£12,875	£12,945	£13,028	£13,114	£13,207	£65,169
Profit Before Tax	£3,037	£3,206	£3,526	£3,855	£4,270	£17,893
Profit After Tax	£2,460	£2,597	£2,856	£3,122	£3,459	£14,494
Change In Property Value	£7,020	£7,231	£13,654	£15,714	£16,657	£60,276
Net Return	£9,480	£9,827	£16,510	£18,837	£20,116	£74,769
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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