Flat
M3
3 beds
3 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£165,950First YearProfit From Rental Income
£41,272
↗ 25%After 5 Years
Change In Property Value
£130,597
↗ 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 | £34,476 | £34,993 | £35,868 | £36,765 | £37,868 | £179,969 |
| Total Expenses | £25,563 | £25,661 | £25,791 | £25,925 | £26,077 | £129,016 |
| Profit Before Tax | £8,913 | £9,333 | £10,077 | £10,840 | £11,790 | £50,953 |
| Profit After Tax | £7,220 | £7,559 | £8,162 | £8,781 | £9,550 | £41,272 |
| Change In Property Value | £15,210 | £15,666 | £29,583 | £34,048 | £36,090 | £130,597 |
| Net Return | £22,430 | £23,226 | £37,746 | £42,828 | £45,640 | £171,869 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change