Flat
M1
0 beds
1 bath
Circle Square, Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£97,756First YearProfit From Rental Income
£31,076
↗ 32%After 5 Years
Change In Property Value
£86,126
↗ 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 | £21,228 | £21,546 | £21,870 | £22,416 | £22,977 | £110,037 |
| Total Expenses | £14,167 | £14,248 | £14,322 | £14,418 | £14,517 | £71,672 |
| Profit Before Tax | £7,061 | £7,298 | £7,548 | £7,998 | £8,460 | £38,365 |
| Profit After Tax | £5,720 | £5,911 | £6,114 | £6,478 | £6,852 | £31,076 |
| Change In Property Value | £9,365 | £17,684 | £20,353 | £21,574 | £17,151 | £86,126 |
| Net Return | £15,085 | £23,595 | £26,466 | £28,052 | £24,004 | £117,202 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change