Flat M1 1 bed 1 bath

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£95,698First Year

Profit From Rental Income

After 5 Years

£30,346

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£84,504

↗ 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	£20,832	£21,144	£21,462	£21,998	£22,548	£107,984
Total Expenses	£13,938	£14,019	£14,092	£14,187	£14,285	£70,521
Profit Before Tax	£6,894	£7,125	£7,370	£7,811	£8,263	£37,464
Profit After Tax	£5,584	£5,772	£5,970	£6,327	£6,693	£30,346
Change In Property Value	£9,188	£17,351	£19,969	£21,167	£16,828	£84,504
Net Return	£14,773	£23,122	£25,939	£27,494	£23,521	£114,849
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	27%	29%	25%	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