Flat M3 3 beds 2 baths

Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£106,913First Year

Profit From Rental Income

After 5 Years

£24,719

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£87,149

↗ 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	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£17,723	£17,804	£17,905	£18,009	£18,125	£89,567
Profit Before Tax	£5,281	£5,545	£6,028	£6,522	£7,142	£30,517
Profit After Tax	£4,277	£4,492	£4,882	£5,283	£5,785	£24,719
Change In Property Value	£10,150	£10,454	£19,741	£22,720	£24,083	£87,149
Net Return	£14,427	£14,946	£24,623	£28,003	£29,868	£111,868
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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