Flat M3 2 beds 2 baths

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

North West, England · M3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£42,174

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£117,259

↗ 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	£28,056	£28,477	£28,904	£29,627	£30,367	£145,431
Total Expenses	£18,480	£18,572	£18,656	£18,770	£18,887	£93,364
Profit Before Tax	£9,576	£9,905	£10,248	£10,857	£11,481	£52,066
Profit After Tax	£7,757	£8,023	£8,301	£8,794	£9,299	£42,174
Change In Property Value	£12,750	£24,076	£27,710	£29,372	£23,351	£117,259
Net Return	£20,507	£32,099	£36,011	£38,166	£32,650	£159,433
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