Flat
M3
2 beds
2 baths
Regent Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£79,499First YearProfit From Rental Income
£30,735
↗ 39%After 5 Years
Change In Property Value
£66,973
↗ 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 | £19,944 | £20,243 | £20,749 | £21,268 | £21,906 | £104,110 |
| Total Expenses | £13,110 | £13,158 | £13,226 | £13,295 | £13,376 | £66,166 |
| Profit Before Tax | £6,834 | £7,085 | £7,523 | £7,973 | £8,530 | £37,945 |
| Profit After Tax | £5,536 | £5,739 | £6,094 | £6,458 | £6,909 | £30,735 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £13,336 | £13,773 | £21,265 | £23,918 | £25,417 | £97,708 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 17% | 27% | 30% | 32% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change