Flat M1 2 beds 2 baths

Viadux, Great Bridgewater Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£41,548

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£108,982

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,856	£27,259	£27,668	£28,359	£29,068	£139,210
Total Expenses	£17,395	£17,485	£17,567	£17,678	£17,791	£87,916
Profit Before Tax	£9,461	£9,774	£10,101	£10,682	£11,277	£51,294
Profit After Tax	£7,664	£7,917	£8,182	£8,652	£9,134	£41,548
Change In Property Value	£11,850	£22,377	£25,754	£27,299	£21,703	£108,982
Net Return	£19,514	£30,294	£33,935	£35,951	£30,837	£150,530
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	28%	24%	119%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change