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

£40,201

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£95,565

↗ 26%After 5 Years

Return On Investment

115%

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	£28,452	£28,879	£29,601	£30,341	£31,251	£148,523
Total Expenses	£19,565	£19,653	£19,768	£19,886	£20,020	£98,893
Profit Before Tax	£8,887	£9,225	£9,832	£10,454	£11,231	£49,631
Profit After Tax	£7,199	£7,473	£7,964	£8,468	£9,097	£40,201
Change In Property Value	£11,130	£11,464	£21,648	£24,914	£26,409	£95,565
Net Return	£18,329	£18,937	£29,612	£33,383	£35,506	£135,766
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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