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

£40,657

↗ 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	£28,572	£29,001	£29,726	£30,469	£31,383	£149,150
Total Expenses	£19,577	£19,665	£19,781	£19,899	£20,033	£98,955
Profit Before Tax	£8,995	£9,335	£9,945	£10,570	£11,350	£50,194
Profit After Tax	£7,286	£7,561	£8,055	£8,561	£9,193	£40,657
Change In Property Value	£11,130	£11,464	£21,648	£24,914	£26,409	£95,565
Net Return	£18,416	£19,025	£29,703	£33,476	£35,603	£136,223
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	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