Flat
M1
2 beds
2 baths
Viadux, 42 Great Bridgewater Street, City Centre M1
North West, England · M1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£22,616
↗ 19%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £19,278 | £19,360 | £19,464 | £19,570 | £19,690 | £97,362 |
| Profit Before Tax | £4,722 | £5,000 | £5,505 | £6,023 | £6,671 | £27,921 |
| Profit After Tax | £3,825 | £4,050 | £4,459 | £4,879 | £5,404 | £22,616 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £15,075 | £15,637 | £26,340 | £30,062 | £32,098 | £119,212 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change