Flat M1 2 beds 2 baths

Viadux, Deansgate M1

North West, England · M1

Initial Investment

First Year

£145,650First Year

Profit From Rental Income

After 5 Years

£42,189

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£115,657

↗ 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	£32,268	£32,752	£33,571	£34,410	£35,442	£168,443
Total Expenses	£23,041	£23,135	£23,260	£23,388	£23,534	£116,358
Profit Before Tax	£9,227	£9,617	£10,311	£11,022	£11,909	£52,085
Profit After Tax	£7,474	£7,790	£8,352	£8,928	£9,646	£42,189
Change In Property Value	£13,470	£13,874	£26,199	£30,153	£31,962	£115,657
Net Return	£20,944	£21,664	£34,551	£39,081	£41,608	£157,846
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