Flat M3 1 bed 1 bath

Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£118,350First Year

Profit From Rental Income

After 5 Years

£27,917

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,565

↗ 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	£25,224	£25,602	£26,242	£26,898	£27,705	£131,673
Total Expenses	£19,242	£19,326	£19,433	£19,542	£19,665	£97,208
Profit Before Tax	£5,982	£6,277	£6,810	£7,356	£8,040	£34,465
Profit After Tax	£4,846	£5,084	£5,516	£5,959	£6,512	£27,917
Change In Property Value	£11,130	£11,464	£21,648	£24,914	£26,409	£95,565
Net Return	£15,976	£16,548	£27,164	£30,873	£32,922	£123,482
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change