Flat
M3
3 beds
2 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£227,900First YearProfit From Rental Income
£58,634
↗ 26%After 5 Years
Change In Property Value
£176,191
↗ 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 | £46,512 | £47,210 | £48,390 | £49,600 | £51,088 | £242,799 |
| Total Expenses | £33,789 | £33,905 | £34,066 | £34,230 | £34,422 | £170,412 |
| Profit Before Tax | £12,723 | £13,305 | £14,324 | £15,369 | £16,666 | £72,387 |
| Profit After Tax | £10,306 | £10,777 | £11,603 | £12,449 | £13,499 | £58,634 |
| Change In Property Value | £20,520 | £21,136 | £39,911 | £45,934 | £48,690 | £176,191 |
| Net Return | £30,826 | £31,913 | £51,514 | £58,383 | £62,189 | £234,824 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| 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