Flat
M3
3 beds
3 baths
The Sherborne, Vista River Gardens, Trinity Islands, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£342,229First YearProfit From Rental Income
£122,761
↗ 36%After 5 Years
Change In Property Value
£257,576
↗ 26%After 5 Years
Return On Investment
111%
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 | £76,704 | £77,855 | £79,801 | £81,796 | £84,250 | £400,405 |
| Total Expenses | £49,343 | £49,504 | £49,742 | £49,985 | £50,273 | £248,849 |
| Profit Before Tax | £27,361 | £28,350 | £30,059 | £31,811 | £33,976 | £151,556 |
| Profit After Tax | £22,162 | £22,964 | £24,348 | £25,767 | £27,521 | £122,761 |
| Change In Property Value | £29,999 | £30,898 | £58,347 | £67,152 | £71,181 | £257,576 |
| Net Return | £52,161 | £53,862 | £82,694 | £92,918 | £98,702 | £380,337 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change