Flat M3 2 beds 2 baths

Regent Road, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£19,108

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£55,382

↗ 26%After 5 Years

Return On Investment

114%

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	£16,488	£16,735	£17,154	£17,583	£18,110	£86,070
Total Expenses	£12,328	£12,402	£12,490	£12,580	£12,679	£62,479
Profit Before Tax	£4,160	£4,333	£4,664	£5,002	£5,431	£23,591
Profit After Tax	£3,370	£3,510	£3,778	£4,052	£4,399	£19,108
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£9,820	£10,153	£16,323	£18,490	£19,704	£74,490
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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