Flat M1 3 beds 3 baths

Vita Living Circle Square, Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£168,498First Year

Profit From Rental Income

After 5 Years

£56,659

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£141,891

↗ 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	£34,968	£35,493	£36,025	£36,926	£37,849	£181,260
Total Expenses	£22,044	£22,146	£22,240	£22,372	£22,507	£111,310
Profit Before Tax	£12,924	£13,346	£13,784	£14,553	£15,341	£69,950
Profit After Tax	£10,469	£10,811	£11,165	£11,788	£12,427	£56,659
Change In Property Value	£15,428	£29,134	£33,531	£35,542	£28,256	£141,891
Net Return	£25,897	£39,944	£44,696	£47,330	£40,683	£198,551
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
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