Flat M3 2 beds 1 bath

Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£32,364

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£89,898

↗ 26%After 5 Years

Return On Investment

110%

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	£26,772	£27,174	£27,853	£28,549	£29,406	£139,753
Total Expenses	£19,701	£19,814	£19,950	£20,090	£20,243	£99,797
Profit Before Tax	£7,071	£7,360	£7,903	£8,460	£9,163	£39,956
Profit After Tax	£5,728	£5,961	£6,401	£6,852	£7,422	£32,364
Change In Property Value	£10,470	£10,784	£20,364	£23,437	£24,843	£89,898
Net Return	£16,198	£16,745	£26,765	£30,289	£32,265	£122,263
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change