Flat
M3
2 beds
2 baths
Vista River Gardens, Trinity Island, Water Street, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£39,387
↗ 29%After 5 Years
Change In Property Value
£108,187
↗ 26%After 5 Years
Return On Investment
109%
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 | £32,220 | £32,703 | £33,521 | £34,359 | £35,390 | £168,193 |
| Total Expenses | £23,607 | £23,740 | £23,902 | £24,068 | £24,250 | £119,567 |
| Profit Before Tax | £8,614 | £8,963 | £9,619 | £10,291 | £11,140 | £48,626 |
| Profit After Tax | £6,977 | £7,260 | £7,791 | £8,336 | £9,023 | £39,387 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £19,577 | £20,238 | £32,298 | £36,541 | £38,921 | £147,575 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change