Flat
M3
2 beds
2 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£141,100First YearProfit From Rental Income
£40,954
↗ 29%After 5 Years
Change In Property Value
£112,309
↗ 26%After 5 Years
Return On Investment
109%
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 | £33,444 | £33,946 | £34,794 | £35,664 | £36,734 | £174,582 |
| Total Expenses | £24,487 | £24,625 | £24,793 | £24,964 | £25,153 | £124,022 |
| Profit Before Tax | £8,957 | £9,320 | £10,002 | £10,700 | £11,581 | £50,560 |
| Profit After Tax | £7,255 | £7,550 | £8,101 | £8,667 | £9,381 | £40,954 |
| Change In Property Value | £13,080 | £13,472 | £25,440 | £29,280 | £31,036 | £112,309 |
| Net Return | £20,335 | £21,022 | £33,542 | £37,947 | £40,417 | £153,263 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change