Flat
M3
2 beds
2 baths
Vista River Tower, 1 Trinity Way, Manchester M3
North West, England · M3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£44,035
↗ 34%After 5 Years
Change In Property Value
£103,035
↗ 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 | £30,684 | £31,144 | £31,923 | £32,721 | £33,703 | £160,175 |
| Total Expenses | £20,938 | £21,030 | £21,151 | £21,275 | £21,416 | £105,811 |
| Profit Before Tax | £9,746 | £10,114 | £10,772 | £11,446 | £12,287 | £54,364 |
| Profit After Tax | £7,894 | £8,192 | £8,725 | £9,271 | £9,952 | £44,035 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £19,894 | £20,552 | £32,065 | £36,133 | £38,426 | £147,070 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 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