Flat
M3
3 beds
3 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£129,286
↗ 36%After 5 Years
Change In Property Value
£270,468
↗ 26%After 5 Years
Return On Investment
110%
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 | £80,532 | £81,740 | £83,783 | £85,878 | £88,454 | £420,388 |
| Total Expenses | £51,712 | £51,879 | £52,126 | £52,379 | £52,680 | £260,776 |
| Profit Before Tax | £28,820 | £29,861 | £31,657 | £33,499 | £35,775 | £159,612 |
| Profit After Tax | £23,344 | £24,188 | £25,643 | £27,134 | £28,978 | £129,286 |
| Change In Property Value | £31,500 | £32,445 | £61,267 | £70,513 | £74,743 | £270,468 |
| Net Return | £54,844 | £56,633 | £86,909 | £97,647 | £103,721 | £399,754 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change