Flat M1 3 beds 2 baths

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£177,117First Year

Profit From Rental Income

After 5 Years

£59,799

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£148,686

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,648	£37,198	£37,756	£38,700	£39,667	£189,968
Total Expenses	£23,004	£23,109	£23,206	£23,342	£23,481	£116,143
Profit Before Tax	£13,644	£14,089	£14,550	£15,357	£16,186	£73,825
Profit After Tax	£11,052	£11,412	£11,785	£12,440	£13,110	£59,799
Change In Property Value	£16,167	£30,529	£35,136	£37,244	£29,609	£148,686
Net Return	£27,219	£41,941	£46,921	£49,684	£42,720	£208,484
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	15%	24%	26%	28%	24%	118%

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