Flat M3 3 beds 2 baths

Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£183,800First Year

Profit From Rental Income

After 5 Years

£64,769

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£143,735

↗ 26%After 5 Years

Return On Investment

113%

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	£42,804	£43,446	£44,532	£45,646	£47,015	£223,443
Total Expenses	£28,419	£28,529	£28,681	£28,836	£29,016	£143,481
Profit Before Tax	£14,385	£14,917	£15,851	£16,809	£17,999	£79,962
Profit After Tax	£11,652	£12,083	£12,840	£13,616	£14,579	£64,769
Change In Property Value	£16,740	£17,242	£32,559	£37,472	£39,721	£143,735
Net Return	£28,392	£29,325	£45,399	£51,088	£54,300	£208,504
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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