Flat M3 2 beds 2 baths

Vista River Gardens, Trinity Island, Trinity Way, Manchester M3

North West, England · M3

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£42,747

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£118,638

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,380	£28,806	£29,238	£29,969	£30,718	£147,110
Total Expenses	£18,673	£18,766	£18,850	£18,965	£19,083	£94,337
Profit Before Tax	£9,707	£10,040	£10,388	£11,004	£11,635	£52,774
Profit After Tax	£7,862	£8,132	£8,414	£8,913	£9,425	£42,747
Change In Property Value	£12,900	£24,360	£28,036	£29,718	£23,626	£118,638
Net Return	£20,762	£32,492	£36,450	£38,631	£33,050	£161,385
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change