Flat M3 3 beds 2 baths

Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£183,800First Year

Profit From Rental Income

After 5 Years

£57,991

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£153,954

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,828	£37,380	£37,941	£38,890	£39,862	£190,901
Total Expenses	£23,636	£23,742	£23,839	£23,975	£24,115	£119,308
Profit Before Tax	£13,192	£13,639	£14,102	£14,914	£15,747	£71,593
Profit After Tax	£10,685	£11,047	£11,423	£12,081	£12,755	£57,991
Change In Property Value	£16,740	£31,611	£36,381	£38,564	£30,658	£153,954
Net Return	£27,425	£42,658	£47,804	£50,644	£43,413	£211,945
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change