Flat M3 3 beds 2 baths

Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£106,913First Year

Profit From Rental Income

After 5 Years

£31,321

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£87,149

↗ 26%After 5 Years

Return On Investment

111%

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	£25,956	£26,345	£27,004	£27,679	£28,509	£135,494
Total Expenses	£19,114	£19,224	£19,356	£19,492	£19,641	£96,826
Profit Before Tax	£6,842	£7,122	£7,648	£8,188	£8,869	£38,668
Profit After Tax	£5,542	£5,768	£6,195	£6,632	£7,184	£31,321
Change In Property Value	£10,150	£10,454	£19,741	£22,720	£24,083	£87,149
Net Return	£15,692	£16,223	£25,936	£29,352	£31,267	£118,470
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	29%	111%

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