Flat M3 3 beds 2 baths

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

North West, England · M3

Initial Investment

First Year

£227,900First Year

Profit From Rental Income

After 5 Years

£65,440

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£176,191

↗ 26%After 5 Years

Return On Investment

106%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,464	£53,251	£54,582	£55,947	£57,625	£273,869
Total Expenses	£38,130	£38,341	£38,598	£38,860	£39,150	£193,079
Profit Before Tax	£14,334	£14,910	£15,985	£17,087	£18,475	£80,790
Profit After Tax	£11,610	£12,077	£12,948	£13,840	£14,965	£65,440
Change In Property Value	£20,520	£21,136	£39,911	£45,934	£48,690	£176,191
Net Return	£32,130	£33,213	£52,859	£59,774	£63,655	£241,631
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	23%	26%	28%	106%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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