Flat
M3
2 beds
2 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£138,300First YearProfit From Rental Income
£47,710
↗ 34%After 5 Years
Change In Property Value
£110,248
↗ 26%After 5 Years
Return On Investment
114%
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 | £32,832 | £33,324 | £34,158 | £35,012 | £36,062 | £171,387 |
| Total Expenses | £22,264 | £22,359 | £22,486 | £22,615 | £22,763 | £112,487 |
| Profit Before Tax | £10,568 | £10,965 | £11,672 | £12,397 | £13,299 | £58,901 |
| Profit After Tax | £8,560 | £8,882 | £9,454 | £10,041 | £10,772 | £47,710 |
| Change In Property Value | £12,840 | £13,225 | £24,974 | £28,742 | £30,467 | £110,248 |
| Net Return | £21,400 | £22,107 | £34,428 | £38,784 | £41,239 | £157,958 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change