Flat
M1
1 bed
1 bath
Viadux, 42 Great Bridgewater Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£26,530
↗ 27%After 5 Years
Change In Property Value
£79,853
↗ 26%After 5 Years
Return On Investment
110%
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 | £22,284 | £22,618 | £23,184 | £23,763 | £24,476 | £116,325 |
| Total Expenses | £16,528 | £16,607 | £16,707 | £16,808 | £16,922 | £83,572 |
| Profit Before Tax | £5,756 | £6,011 | £6,477 | £6,955 | £7,554 | £32,753 |
| Profit After Tax | £4,663 | £4,869 | £5,246 | £5,633 | £6,119 | £26,530 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £13,963 | £14,448 | £23,335 | £26,452 | £28,186 | £106,383 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change