Flat
M3
2 beds
2 baths
Vista River Gardens, Trinity Island, Trinity Way, Manchester M3
North West, England · M3
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£48,439
↗ 35%After 5 Years
Change In Property Value
£110,763
↗ 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 | £33,108 | £33,605 | £34,445 | £35,306 | £36,365 | £172,828 |
| Total Expenses | £22,371 | £22,467 | £22,594 | £22,724 | £22,872 | £113,027 |
| Profit Before Tax | £10,737 | £11,138 | £11,851 | £12,582 | £13,493 | £59,801 |
| Profit After Tax | £8,697 | £9,022 | £9,599 | £10,192 | £10,929 | £48,439 |
| Change In Property Value | £12,900 | £13,287 | £25,090 | £28,877 | £30,609 | £110,763 |
| Net Return | £21,597 | £22,309 | £34,690 | £39,068 | £41,538 | £159,202 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 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