Flat
M3
2 beds
3 baths
The Walmer, Vista River Gardens, Trinity Islands, Water Street, Manchester M3
North West, England · M3
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£90,817
↗ 36%After 5 Years
Change In Property Value
£193,192
↗ 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 | £57,756 | £58,622 | £60,088 | £61,590 | £63,438 | £301,494 |
| Total Expenses | £37,532 | £37,664 | £37,854 | £38,048 | £38,276 | £189,374 |
| Profit Before Tax | £20,224 | £20,958 | £22,234 | £23,542 | £25,162 | £112,120 |
| Profit After Tax | £16,382 | £16,976 | £18,009 | £19,069 | £20,381 | £90,817 |
| Change In Property Value | £22,500 | £23,175 | £43,762 | £50,366 | £53,388 | £193,192 |
| Net Return | £38,882 | £40,151 | £61,772 | £69,435 | £73,770 | £284,009 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change