Flat
M3
1 bed
1 bath
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£118,350First YearProfit From Rental Income
£35,743
↗ 30%After 5 Years
Change In Property Value
£102,360
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,492 | £24,859 | £25,232 | £25,863 | £26,510 | £126,956 |
| Total Expenses | £16,386 | £16,473 | £16,551 | £16,656 | £16,763 | £82,830 |
| Profit Before Tax | £8,106 | £8,387 | £8,681 | £9,207 | £9,746 | £44,127 |
| Profit After Tax | £6,566 | £6,793 | £7,032 | £7,458 | £7,894 | £35,743 |
| Change In Property Value | £11,130 | £21,017 | £24,189 | £25,640 | £20,384 | £102,360 |
| Net Return | £17,696 | £27,810 | £31,221 | £33,098 | £28,278 | £138,103 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change