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

£-2,722

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£110,763

↗ 26%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£21,040	£21,116	£21,209	£21,305	£21,411	£106,080
Profit Before Tax	£-1,240	£-1,019	£-610	£-190	£337	£-2,722
Profit After Tax	£-1,240	£-1,019	£-610	£-190	£337	£-2,722
Change In Property Value	£12,900	£13,287	£25,090	£28,877	£30,609	£110,763
Net Return	£11,660	£12,268	£24,481	£28,687	£30,947	£108,041
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	8%	9%	18%	21%	22%	78%

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