Flat M1 2 beds 2 baths

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£125,982First Year

Profit From Rental Income

After 5 Years

£41,290

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£108,377

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,712	£27,113	£27,519	£28,207	£28,913	£138,464
Total Expenses	£17,310	£17,400	£17,482	£17,592	£17,705	£87,489
Profit Before Tax	£9,402	£9,713	£10,038	£10,615	£11,207	£50,975
Profit After Tax	£7,616	£7,867	£8,131	£8,598	£9,078	£41,290
Change In Property Value	£11,784	£22,253	£25,611	£27,147	£21,582	£108,377
Net Return	£19,400	£30,120	£33,741	£35,746	£30,660	£149,667
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	28%	24%	119%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change