Flat
M1
2 beds
2 baths
Viadux M1
North West, England · M1
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£38,382
↗ 29%After 5 Years
Change In Property Value
£106,899
↗ 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 | £29,832 | £30,279 | £31,036 | £31,812 | £32,767 | £155,727 |
| Total Expenses | £21,448 | £21,539 | £21,658 | £21,779 | £21,917 | £108,342 |
| Profit Before Tax | £8,384 | £8,740 | £9,379 | £10,033 | £10,849 | £47,385 |
| Profit After Tax | £6,791 | £7,080 | £7,597 | £8,127 | £8,788 | £38,382 |
| Change In Property Value | £12,450 | £12,824 | £24,215 | £27,869 | £29,541 | £106,899 |
| Net Return | £19,241 | £19,903 | £31,812 | £35,996 | £38,330 | £145,282 |
| 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