Flat M1 2 beds 2 baths

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£126,323First Year

Profit From Rental Income

After 5 Years

£41,390

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£108,645

↗ 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	£26,772	£27,174	£27,581	£28,271	£28,977	£138,775
Total Expenses	£17,347	£17,437	£17,519	£17,630	£17,743	£87,676
Profit Before Tax	£9,425	£9,736	£10,062	£10,641	£11,234	£51,099
Profit After Tax	£7,634	£7,886	£8,150	£8,619	£9,100	£41,390
Change In Property Value	£11,813	£22,308	£25,674	£27,215	£21,636	£108,645
Net Return	£19,448	£30,194	£33,824	£35,834	£30,735	£150,035
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	28%	24%	119%

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