Flat M3 2 beds 2 baths

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

North West, England · M3

Initial Investment

First Year

£141,100First Year

Profit From Rental Income

After 5 Years

£34,323

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£112,309

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,652	£30,097	£30,849	£31,620	£32,569	£154,787
Total Expenses	£22,264	£22,354	£22,472	£22,593	£22,731	£112,414
Profit Before Tax	£7,389	£7,743	£8,377	£9,027	£9,838	£42,374
Profit After Tax	£5,985	£6,272	£6,785	£7,312	£7,969	£34,323
Change In Property Value	£13,080	£13,472	£25,440	£29,280	£31,036	£112,309
Net Return	£19,065	£19,744	£32,226	£36,592	£39,005	£146,632
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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