Flat
M3
3 beds
3 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£179,950First YearProfit From Rental Income
£45,211
↗ 25%After 5 Years
Change In Property Value
£140,901
↗ 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 | £37,200 | £37,758 | £38,702 | £39,669 | £40,860 | £194,189 |
| Total Expenses | £27,422 | £27,524 | £27,661 | £27,802 | £27,964 | £138,373 |
| Profit Before Tax | £9,778 | £10,234 | £11,041 | £11,867 | £12,896 | £55,816 |
| Profit After Tax | £7,920 | £8,290 | £8,943 | £9,613 | £10,446 | £45,211 |
| Change In Property Value | £16,410 | £16,902 | £31,917 | £36,734 | £38,938 | £140,901 |
| Net Return | £24,330 | £25,192 | £40,860 | £46,346 | £49,383 | £186,112 |
| 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