Flat M5 2 beds 2 baths

Regent Road, Manchester M5

North West, England · M5

Initial Investment

First Year

£62,110First Year

Profit From Rental Income

After 5 Years

£9,179

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£52,471

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,770	£14,115	£14,538	£69,094
Total Expenses	£11,405	£11,471	£11,548	£11,626	£11,711	£57,762
Profit Before Tax	£1,831	£1,963	£2,223	£2,489	£2,827	£11,332
Profit After Tax	£1,483	£1,590	£1,800	£2,016	£2,290	£9,179
Change In Property Value	£6,111	£6,294	£11,886	£13,679	£14,500	£52,471
Net Return	£7,594	£7,885	£13,686	£15,695	£16,790	£61,650
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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