Flat M1 2 beds 2 baths

Viadux, Manchester M1

North West, England · M1

Initial Investment

First Year

£149,150First Year

Profit From Rental Income

After 5 Years

£43,322

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£118,233

↗ 26%After 5 Years

Return On Investment

108%

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	£32,988	£33,483	£34,320	£35,178	£36,233	£172,202
Total Expenses	£23,510	£23,605	£23,732	£23,861	£24,010	£118,718
Profit Before Tax	£9,478	£9,878	£10,588	£11,316	£12,224	£53,484
Profit After Tax	£7,677	£8,001	£8,576	£9,166	£9,901	£43,322
Change In Property Value	£13,770	£14,183	£26,782	£30,824	£32,674	£118,233
Net Return	£21,447	£22,184	£35,359	£39,990	£42,575	£161,555
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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