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

£42,562

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£133,946

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,364	£35,894	£36,792	£37,712	£38,843	£184,605
Total Expenses	£26,167	£26,266	£26,399	£26,535	£26,691	£132,059
Profit Before Tax	£9,197	£9,628	£10,393	£11,177	£12,152	£52,546
Profit After Tax	£7,449	£7,799	£8,418	£9,053	£9,843	£42,562
Change In Property Value	£15,600	£16,068	£30,342	£34,921	£37,016	£133,946
Net Return	£23,049	£23,867	£38,760	£43,974	£46,859	£176,508
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	27%	104%

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