Flat
M3
3 beds
2 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£227,900First YearProfit From Rental Income
£72,997
↗ 32%After 5 Years
Change In Property Value
£188,718
↗ 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 | £45,144 | £45,821 | £46,508 | £47,671 | £48,863 | £234,008 |
| Total Expenses | £28,522 | £28,640 | £28,750 | £28,908 | £29,069 | £143,889 |
| Profit Before Tax | £16,622 | £17,181 | £17,759 | £18,764 | £19,793 | £90,119 |
| Profit After Tax | £13,464 | £13,917 | £14,385 | £15,198 | £16,033 | £72,997 |
| Change In Property Value | £20,520 | £38,749 | £44,596 | £47,272 | £37,581 | £188,718 |
| Net Return | £33,984 | £52,665 | £58,981 | £62,470 | £53,614 | £261,714 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change