Flat
M3
1 bed
1 bath
Vista River Tower M3
North West, England · M3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£25,829
↗ 31%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
115%
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 | £20,712 | £21,023 | £21,548 | £22,087 | £22,750 | £108,119 |
| Total Expenses | £15,054 | £15,138 | £15,239 | £15,343 | £15,457 | £76,232 |
| Profit Before Tax | £5,658 | £5,885 | £6,309 | £6,744 | £7,292 | £31,888 |
| Profit After Tax | £4,583 | £4,767 | £5,110 | £5,463 | £5,907 | £25,829 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £12,683 | £13,110 | £20,865 | £23,595 | £25,126 | £95,378 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change