Flat
M1
2 beds
2 baths
Viadux, Great Bridgewater Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£38,949
↗ 29%After 5 Years
Change In Property Value
£108,187
↗ 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 | £30,192 | £30,645 | £31,411 | £32,196 | £33,162 | £157,606 |
| Total Expenses | £21,683 | £21,774 | £21,894 | £22,016 | £22,155 | £109,521 |
| Profit Before Tax | £8,509 | £8,871 | £9,517 | £10,180 | £11,007 | £48,085 |
| Profit After Tax | £6,893 | £7,185 | £7,709 | £8,246 | £8,916 | £38,949 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £19,493 | £20,163 | £32,216 | £36,451 | £38,813 | £147,136 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change