Flat M3 3 beds 3 baths

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

North West, England · M3

Initial Investment

First Year

£179,950First Year

Profit From Rental Income

After 5 Years

£56,703

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£150,919

↗ 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	£36,108	£36,650	£37,199	£38,129	£39,083	£187,169
Total Expenses	£23,211	£23,315	£23,411	£23,545	£23,683	£117,165
Profit Before Tax	£12,897	£13,335	£13,789	£14,584	£15,399	£70,004
Profit After Tax	£10,447	£10,801	£11,169	£11,813	£12,473	£56,703
Change In Property Value	£16,410	£30,988	£35,664	£37,804	£30,054	£150,919
Net Return	£26,857	£41,789	£46,833	£49,617	£42,527	£207,622
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