Flat
M3
3 beds
3 baths
The Sherborne, Vista River Gardens, Trinity Islands, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£342,229First YearProfit From Rental Income
£89,607
↗ 26%After 5 Years
Change In Property Value
£257,576
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £67,992 | £69,012 | £70,737 | £72,506 | £74,681 | £354,927 |
| Total Expenses | £48,472 | £48,620 | £48,836 | £49,056 | £49,317 | £244,301 |
| Profit Before Tax | £19,520 | £20,392 | £21,901 | £23,449 | £25,364 | £110,626 |
| Profit After Tax | £15,811 | £16,517 | £17,740 | £18,994 | £20,545 | £89,607 |
| Change In Property Value | £29,999 | £30,898 | £58,347 | £67,152 | £71,181 | £257,576 |
| Net Return | £45,810 | £47,416 | £76,087 | £86,145 | £91,726 | £347,183 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 14% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change