Flat M1 2 beds 2 baths

Viadux, 42 Great Bridgewater Street, Manchester, Greater Manchester M1

North West, England · M1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£39,515

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 26%After 5 Years

Return On Investment

109%

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	£30,552	£31,010	£31,786	£32,580	£33,558	£159,486
Total Expenses	£21,917	£22,009	£22,129	£22,253	£22,393	£110,701
Profit Before Tax	£8,635	£9,001	£9,656	£10,327	£11,164	£48,784
Profit After Tax	£6,994	£7,291	£7,821	£8,365	£9,043	£39,515
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£19,744	£20,424	£32,620	£36,906	£39,297	£148,991
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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