Flat
M3
3 beds
2 baths
Vista River Gardens, Trinity Island, Castlefield M3
North West, England · M3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£55,283
↗ 26%After 5 Years
Change In Property Value
£167,433
↗ 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 | £44,196 | £44,859 | £45,980 | £47,130 | £48,544 | £230,709 |
| Total Expenses | £32,208 | £32,321 | £32,476 | £32,635 | £32,819 | £162,458 |
| Profit Before Tax | £11,988 | £12,538 | £13,505 | £14,495 | £15,725 | £68,251 |
| Profit After Tax | £9,710 | £10,156 | £10,939 | £11,741 | £12,737 | £55,283 |
| Change In Property Value | £19,500 | £20,085 | £37,927 | £43,651 | £46,270 | £167,433 |
| Net Return | £29,210 | £30,241 | £48,866 | £55,392 | £59,007 | £222,716 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 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