Flat M3 2 beds 2 baths

Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£26,130

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 26%After 5 Years

Return On Investment

123%

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	£17,256	£17,515	£17,953	£18,402	£18,954	£90,079
Total Expenses	£11,452	£11,497	£11,558	£11,620	£11,692	£57,820
Profit Before Tax	£5,804	£6,018	£6,395	£6,781	£7,261	£32,259
Profit After Tax	£4,701	£4,875	£5,180	£5,493	£5,882	£26,130
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£11,451	£11,827	£18,309	£20,603	£21,898	£84,087
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	17%	17%	27%	30%	32%	123%

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