Flat
M3
2 beds
3 baths
The Walmer, Vista River Gardens, Trinity Islands, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£65,108
↗ 26%After 5 Years
Change In Property Value
£193,192
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,000 | £51,765 | £53,059 | £54,386 | £56,017 | £266,227 |
| Total Expenses | £36,856 | £36,979 | £37,151 | £37,328 | £37,533 | £185,847 |
| Profit Before Tax | £14,144 | £14,786 | £15,908 | £17,058 | £18,484 | £80,380 |
| Profit After Tax | £11,456 | £11,977 | £12,885 | £13,817 | £14,972 | £65,108 |
| Change In Property Value | £22,500 | £23,175 | £43,762 | £50,366 | £53,388 | £193,192 |
| Net Return | £33,956 | £35,152 | £56,648 | £64,183 | £68,360 | £258,299 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change