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
£48,166
↗ 35%After 5 Years
Change In Property Value
£110,248
↗ 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 | £32,952 | £33,446 | £34,282 | £35,139 | £36,194 | £172,014 |
| Total Expenses | £22,276 | £22,372 | £22,498 | £22,628 | £22,776 | £112,549 |
| Profit Before Tax | £10,676 | £11,075 | £11,784 | £12,512 | £13,418 | £59,465 |
| Profit After Tax | £8,647 | £8,971 | £9,545 | £10,135 | £10,869 | £48,166 |
| Change In Property Value | £12,840 | £13,225 | £24,974 | £28,742 | £30,467 | £110,248 |
| Net Return | £21,487 | £22,196 | £34,519 | £38,877 | £41,335 | £158,414 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change