Flat
M3
3 beds
2 baths
Waterhouse Gardens, 10 Dutton Street, Manchester, Greater Manchester M3
North West, England · M3
View property listing
Initial Investment
£168,050First YearProfit From Rental Income
£58,848
↗ 35%After 5 Years
Change In Property Value
£132,143
↗ 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 | £39,348 | £39,938 | £40,937 | £41,960 | £43,219 | £205,402 |
| Total Expenses | £26,288 | £26,393 | £26,536 | £26,682 | £26,851 | £132,750 |
| Profit Before Tax | £13,060 | £13,545 | £14,401 | £15,278 | £16,368 | £72,652 |
| Profit After Tax | £10,579 | £10,972 | £11,665 | £12,375 | £13,258 | £58,848 |
| Change In Property Value | £15,390 | £15,852 | £29,933 | £34,450 | £36,518 | £132,143 |
| Net Return | £25,969 | £26,823 | £41,598 | £46,826 | £49,776 | £190,991 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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