Flat
M3
2 beds
2 baths
Vista River Gardens, Trinity Island, Trinity Way, Manchester M3
North West, England · M3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£60,372
↗ 35%After 5 Years
Change In Property Value
£133,946
↗ 26%After 5 Years
Return On Investment
114%
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 | £40,044 | £40,645 | £41,661 | £42,702 | £43,983 | £209,035 |
| Total Expenses | £26,635 | £26,741 | £26,886 | £27,034 | £27,205 | £134,502 |
| Profit Before Tax | £13,409 | £13,903 | £14,775 | £15,668 | £16,779 | £74,533 |
| Profit After Tax | £10,861 | £11,262 | £11,968 | £12,691 | £13,591 | £60,372 |
| Change In Property Value | £15,600 | £16,068 | £30,342 | £34,921 | £37,016 | £133,946 |
| Net Return | £26,461 | £27,330 | £42,309 | £47,612 | £50,606 | £194,318 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change