Flat M1 0 beds 1 bath

Vita Living Circle Square, Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£104,962First Year

Profit From Rental Income

After 5 Years

£33,698

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£91,807

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,632	£22,971	£23,316	£23,899	£24,496	£117,315
Total Expenses	£14,969	£15,053	£15,129	£15,229	£15,331	£75,712
Profit Before Tax	£7,663	£7,918	£8,187	£8,670	£9,165	£41,603
Profit After Tax	£6,207	£6,414	£6,632	£7,023	£7,424	£33,698
Change In Property Value	£9,983	£18,850	£21,695	£22,997	£18,282	£91,807
Net Return	£16,189	£25,264	£28,327	£30,019	£25,706	£125,505
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	24%	120%

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