Flat M3 2 beds 2 baths

One Regent, 1 Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£17,621

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

113%

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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£11,503	£11,572	£11,655	£11,739	£11,832	£58,301
Profit Before Tax	£3,833	£3,994	£4,300	£4,615	£5,013	£21,755
Profit After Tax	£3,105	£3,235	£3,483	£3,738	£4,060	£17,621
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,105	£9,415	£15,153	£17,169	£18,297	£69,139
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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