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
£51,892
↗ 29%After 5 Years
Change In Property Value
£140,901
↗ 26%After 5 Years
Return On Investment
107%
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 | £41,952 | £42,581 | £43,646 | £44,737 | £46,079 | £218,995 |
| Total Expenses | £30,593 | £30,764 | £30,972 | £31,184 | £31,418 | £154,931 |
| Profit Before Tax | £11,359 | £11,817 | £12,674 | £13,553 | £14,661 | £64,064 |
| Profit After Tax | £9,200 | £9,572 | £10,266 | £10,978 | £11,875 | £51,892 |
| Change In Property Value | £16,410 | £16,902 | £31,917 | £36,734 | £38,938 | £140,901 |
| Net Return | £25,610 | £26,474 | £42,183 | £47,712 | £50,813 | £192,793 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 23% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change