Flat
M1
2 beds
2 baths
Vita Living Circle Square, Oxford Road, Manchester M1
North West, England · M1
View property listing
Initial Investment
£131,972First YearProfit From Rental Income
£43,459
↗ 33%After 5 Years
Change In Property Value
£113,098
↗ 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 | £27,876 | £28,294 | £28,719 | £29,437 | £30,172 | £144,498 |
| Total Expenses | £17,977 | £18,069 | £18,152 | £18,266 | £18,382 | £90,845 |
| Profit Before Tax | £9,899 | £10,226 | £10,567 | £11,171 | £11,791 | £53,653 |
| Profit After Tax | £8,018 | £8,283 | £8,559 | £9,048 | £9,550 | £43,459 |
| Change In Property Value | £12,298 | £23,222 | £26,726 | £28,330 | £22,522 | £113,098 |
| Net Return | £20,316 | £31,505 | £35,285 | £37,378 | £32,073 | £156,557 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change