Flat M1 2 beds 2 baths

Viadux, 42 Great Bridgewater Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£43,436

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£118,491

↗ 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	£33,060	£33,556	£34,395	£35,255	£36,312	£172,578
Total Expenses	£23,557	£23,652	£23,779	£23,909	£24,057	£118,954
Profit Before Tax	£9,504	£9,904	£10,616	£11,346	£12,255	£53,624
Profit After Tax	£7,698	£8,022	£8,599	£9,190	£9,927	£43,436
Change In Property Value	£13,800	£14,214	£26,841	£30,891	£32,745	£118,491
Net Return	£21,498	£22,236	£35,440	£40,081	£42,671	£161,926
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