Flat M1 3 beds 2 baths

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£157,967First Year

Profit From Rental Income

After 5 Years

£52,871

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£133,591

↗ 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	£32,928	£33,422	£33,923	£34,771	£35,641	£170,685
Total Expenses	£20,872	£20,971	£21,062	£21,189	£21,319	£105,413
Profit Before Tax	£12,056	£12,451	£12,861	£13,582	£14,322	£65,272
Profit After Tax	£9,766	£10,085	£10,417	£11,002	£11,601	£52,871
Change In Property Value	£14,526	£27,430	£31,569	£33,463	£26,603	£133,591
Net Return	£24,291	£37,515	£41,986	£44,465	£38,204	£186,462
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	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