Flat
M1
2 beds
2 baths
Viadux M1
North West, England · M1
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£38,565
↗ 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 | £29,880 | £30,328 | £31,086 | £31,864 | £32,819 | £155,978 |
| Total Expenses | £21,453 | £21,544 | £21,663 | £21,784 | £21,923 | £108,367 |
| Profit Before Tax | £8,427 | £8,784 | £9,424 | £10,079 | £10,897 | £47,611 |
| Profit After Tax | £6,826 | £7,115 | £7,633 | £8,164 | £8,827 | £38,565 |
| Change In Property Value | £12,450 | £12,824 | £24,215 | £27,869 | £29,541 | £106,899 |
| Net Return | £19,276 | £19,939 | £31,848 | £36,034 | £38,368 | £145,464 |
| 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