Flat
M3
2 beds
2 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£141,100First YearProfit From Rental Income
£43,461
↗ 31%After 5 Years
Change In Property Value
£120,294
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,776 | £29,208 | £29,646 | £30,387 | £31,147 | £149,163 |
| Total Expenses | £18,906 | £18,999 | £19,084 | £19,200 | £19,318 | £95,507 |
| Profit Before Tax | £9,870 | £10,209 | £10,562 | £11,187 | £11,828 | £53,656 |
| Profit After Tax | £7,995 | £8,269 | £8,555 | £9,062 | £9,581 | £43,461 |
| Change In Property Value | £13,080 | £24,699 | £28,427 | £30,132 | £23,955 | £120,294 |
| Net Return | £21,075 | £32,968 | £36,982 | £39,194 | £33,536 | £163,755 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change