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
£71,961
↗ 29%After 5 Years
Change In Property Value
£193,192
↗ 26%After 5 Years
Return On Investment
106%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,528 | £58,391 | £59,851 | £61,347 | £63,187 | £300,304 |
| Total Expenses | £41,762 | £41,992 | £42,272 | £42,559 | £42,877 | £211,463 |
| Profit Before Tax | £15,766 | £16,399 | £17,578 | £18,788 | £20,311 | £88,841 |
| Profit After Tax | £12,770 | £13,283 | £14,238 | £15,218 | £16,452 | £71,961 |
| Change In Property Value | £22,500 | £23,175 | £43,762 | £50,366 | £53,388 | £193,192 |
| Net Return | £35,270 | £36,458 | £58,000 | £65,584 | £69,840 | £265,153 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change