Flat
M3
3 beds
2 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£168,050First YearProfit From Rental Income
£41,861
↗ 25%After 5 Years
Change In Property Value
£132,143
↗ 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 | £34,884 | £35,407 | £36,292 | £37,200 | £38,316 | £182,099 |
| Total Expenses | £25,842 | £25,940 | £26,071 | £26,206 | £26,360 | £130,420 |
| Profit Before Tax | £9,042 | £9,467 | £10,221 | £10,994 | £11,955 | £51,680 |
| Profit After Tax | £7,324 | £7,668 | £8,279 | £8,905 | £9,684 | £41,861 |
| Change In Property Value | £15,390 | £15,852 | £29,933 | £34,450 | £36,518 | £132,143 |
| Net Return | £22,714 | £23,520 | £38,212 | £43,355 | £46,201 | £174,004 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change