Flat
M3
3 beds
2 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£183,800First YearProfit From Rental Income
£46,274
↗ 25%After 5 Years
Change In Property Value
£143,735
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,944 | £38,513 | £39,476 | £40,463 | £41,677 | £198,073 |
| Total Expenses | £27,933 | £28,036 | £28,175 | £28,318 | £28,482 | £140,944 |
| Profit Before Tax | £10,011 | £10,477 | £11,301 | £12,145 | £13,195 | £57,129 |
| Profit After Tax | £8,109 | £8,487 | £9,154 | £9,838 | £10,688 | £46,274 |
| Change In Property Value | £16,740 | £17,242 | £32,559 | £37,472 | £39,721 | £143,735 |
| Net Return | £24,849 | £25,729 | £41,713 | £47,310 | £50,409 | £190,009 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change