Flat M3 2 beds 2 baths

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

North West, England · M3

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£53,465

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£143,470

↗ 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	£34,320	£34,835	£35,357	£36,241	£37,147	£177,901
Total Expenses	£22,163	£22,264	£22,358	£22,488	£22,621	£111,894
Profit Before Tax	£12,157	£12,570	£13,000	£13,753	£14,526	£66,006
Profit After Tax	£9,847	£10,182	£10,530	£11,140	£11,766	£53,465
Change In Property Value	£15,600	£29,458	£33,903	£35,938	£28,570	£143,470
Net Return	£25,447	£39,640	£44,433	£47,078	£40,337	£196,935
Return From Rental Income (%)	6%	6%	6%	7%	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