Flat
M3
3 beds
2 baths
Vista River Gardens, Trinity Island, Castlefield M3
North West, England · M3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£68,947
↗ 32%After 5 Years
Change In Property Value
£179,337
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,900 | £43,543 | £44,197 | £45,302 | £46,434 | £222,376 |
| Total Expenses | £27,204 | £27,318 | £27,424 | £27,577 | £27,733 | £137,256 |
| Profit Before Tax | £15,696 | £16,225 | £16,772 | £17,725 | £18,701 | £85,120 |
| Profit After Tax | £12,714 | £13,143 | £13,586 | £14,357 | £15,148 | £68,947 |
| Change In Property Value | £19,500 | £36,823 | £42,379 | £44,922 | £35,713 | £179,337 |
| Net Return | £32,214 | £49,965 | £55,965 | £59,279 | £50,861 | £248,284 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change