Flat M3 2 beds 2 baths

Regent Road, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£20,397

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

115%

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	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£12,416	£12,487	£12,573	£12,661	£12,757	£62,893
Profit Before Tax	£4,456	£4,638	£4,980	£5,332	£5,775	£25,181
Profit After Tax	£3,610	£3,757	£4,034	£4,319	£4,677	£20,397
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£10,210	£10,555	£16,871	£19,093	£20,338	£77,066
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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