Flat M3 2 beds 2 baths

Regent Road, Manchester M3

North West, England · M3

Initial Investment

First Year

£71,200First Year

Profit From Rental Income

After 5 Years

£22,257

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£60,276

↗ 26%After 5 Years

Return On Investment

116%

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	£17,952	£18,221	£18,677	£19,144	£19,718	£93,712
Total Expenses	£13,079	£13,152	£13,241	£13,331	£13,431	£66,234
Profit Before Tax	£4,873	£5,069	£5,436	£5,813	£6,287	£27,478
Profit After Tax	£3,947	£4,106	£4,403	£4,708	£5,092	£22,257
Change In Property Value	£7,020	£7,231	£13,654	£15,714	£16,657	£60,276
Net Return	£10,967	£11,337	£18,057	£20,422	£21,749	£82,533
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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