Flat
M3
3 beds
3 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£116,585
↗ 32%After 5 Years
Change In Property Value
£289,698
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £69,300 | £70,339 | £71,395 | £73,179 | £75,009 | £359,222 |
| Total Expenses | £42,714 | £42,868 | £43,014 | £43,235 | £43,460 | £215,290 |
| Profit Before Tax | £26,586 | £27,472 | £28,380 | £29,945 | £31,549 | £143,932 |
| Profit After Tax | £21,535 | £22,252 | £22,988 | £24,255 | £25,555 | £116,585 |
| Change In Property Value | £31,500 | £59,483 | £68,459 | £72,566 | £57,690 | £289,698 |
| Net Return | £53,035 | £81,735 | £91,447 | £96,822 | £83,245 | £406,283 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change