Flat
M3
3 beds
3 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£165,950First YearProfit From Rental Income
£51,940
↗ 31%After 5 Years
Change In Property Value
£139,883
↗ 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 | £33,468 | £33,970 | £34,480 | £35,342 | £36,225 | £173,484 |
| Total Expenses | £21,660 | £21,760 | £21,852 | £21,980 | £22,111 | £109,361 |
| Profit Before Tax | £11,808 | £12,210 | £12,628 | £13,362 | £14,114 | £64,123 |
| Profit After Tax | £9,565 | £9,890 | £10,229 | £10,823 | £11,433 | £51,940 |
| Change In Property Value | £15,210 | £28,722 | £33,056 | £35,039 | £27,856 | £139,883 |
| Net Return | £24,775 | £38,612 | £43,284 | £45,862 | £39,289 | £191,822 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 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