Flat
M3
2 beds
2 baths
Regent Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£27,023
↗ 33%After 5 Years
Change In Property Value
£69,034
↗ 26%After 5 Years
Return On Investment
117%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,640 | £20,950 | £21,473 | £22,010 | £22,670 | £107,744 |
| Total Expenses | £14,697 | £14,774 | £14,869 | £14,967 | £15,075 | £74,382 |
| Profit Before Tax | £5,943 | £6,176 | £6,604 | £7,043 | £7,595 | £33,361 |
| Profit After Tax | £4,814 | £5,002 | £5,349 | £5,705 | £6,152 | £27,023 |
| Change In Property Value | £8,040 | £8,281 | £15,638 | £17,998 | £19,077 | £69,034 |
| Net Return | £12,854 | £13,284 | £20,987 | £23,703 | £25,229 | £96,057 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change