Flat
M1
2 beds
2 baths
Viadux, Great Bridgewater Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£16,738
↗ 12%After 5 Years
Change In Property Value
£113,339
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £21,977 | £22,061 | £22,168 | £22,277 | £22,400 | £110,883 |
| Profit Before Tax | £3,223 | £3,517 | £4,050 | £4,596 | £5,279 | £20,664 |
| Profit After Tax | £2,611 | £2,849 | £3,280 | £3,723 | £4,276 | £16,738 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £15,811 | £16,445 | £28,954 | £33,271 | £35,597 | £130,077 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 12% | 20% | 23% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change