Flat M3 3 beds 3 baths

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

North West, England · M3

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£94,534

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£270,468

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£71,400	£72,471	£74,283	£76,140	£78,424	£372,718
Total Expenses	£50,799	£50,952	£51,176	£51,406	£51,677	£256,009
Profit Before Tax	£20,601	£21,519	£23,107	£24,734	£26,747	£116,709
Profit After Tax	£16,687	£17,431	£18,716	£20,035	£21,665	£94,534
Change In Property Value	£31,500	£32,445	£61,267	£70,513	£74,743	£270,468
Net Return	£48,187	£49,876	£79,983	£90,547	£96,409	£365,002
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	22%	25%	27%	101%

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