Flat M5 2 beds 2 baths

Regent Road, Manchester M5

North West, England · M5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£21,635

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

117%

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	£17,472	£17,734	£18,177	£18,632	£19,191	£91,206
Total Expenses	£12,723	£12,801	£12,893	£12,988	£13,092	£64,496
Profit Before Tax	£4,749	£4,933	£5,284	£5,644	£6,099	£26,710
Profit After Tax	£3,847	£3,996	£4,280	£4,572	£4,940	£21,635
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£10,447	£10,794	£17,117	£19,346	£20,601	£78,305
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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