Flat
M3
2 beds
2 baths
Vista River Gardens, Trinity Islands, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£136,547First YearProfit From Rental Income
£47,509
↗ 35%After 5 Years
Change In Property Value
£108,959
↗ 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 | £32,568 | £33,057 | £33,883 | £34,730 | £35,772 | £170,009 |
| Total Expenses | £22,039 | £22,134 | £22,260 | £22,388 | £22,535 | £111,356 |
| Profit Before Tax | £10,529 | £10,923 | £11,623 | £12,342 | £13,237 | £58,654 |
| Profit After Tax | £8,528 | £8,847 | £9,415 | £9,997 | £10,722 | £47,509 |
| Change In Property Value | £12,690 | £13,071 | £24,682 | £28,406 | £30,111 | £108,959 |
| Net Return | £21,218 | £21,918 | £34,096 | £38,403 | £40,832 | £156,468 |
| 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