Flat M3 2 beds 2 baths

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

North West, England · M3

Initial Investment

First Year

£138,300First Year

Profit From Rental Income

After 5 Years

£42,508

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£118,087

↗ 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	£28,248	£28,672	£29,102	£29,829	£30,575	£146,426
Total Expenses	£18,596	£18,688	£18,772	£18,887	£19,004	£93,946
Profit Before Tax	£9,652	£9,984	£10,330	£10,943	£11,571	£52,480
Profit After Tax	£7,818	£8,087	£8,367	£8,864	£9,373	£42,508
Change In Property Value	£12,840	£24,246	£27,905	£29,579	£23,516	£118,087
Net Return	£20,658	£32,333	£36,272	£38,443	£32,888	£160,595
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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