Flat M3 3 beds 2 baths

Vista River Gardens, Trinity Island, Castlefield M3

North West, England · M3

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£76,838

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£167,433

↗ 26%After 5 Years

Return On Investment

113%

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	£49,860	£50,608	£51,873	£53,170	£54,765	£260,276
Total Expenses	£32,775	£32,896	£33,065	£33,239	£33,441	£165,415
Profit Before Tax	£17,085	£17,712	£18,808	£19,931	£21,324	£94,861
Profit After Tax	£13,839	£14,347	£15,235	£16,144	£17,273	£76,838
Change In Property Value	£19,500	£20,085	£37,927	£43,651	£46,270	£167,433
Net Return	£33,339	£34,432	£53,162	£59,795	£63,542	£244,270
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	15%	16%	25%	28%	29%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change