Flat M1 2 beds 2 baths

Vita Living Circle Square, Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£133,540First Year

Profit From Rental Income

After 5 Years

£44,009

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£114,334

↗ 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	£28,176	£28,599	£29,028	£29,753	£30,497	£146,053
Total Expenses	£18,151	£18,243	£18,327	£18,441	£18,559	£91,721
Profit Before Tax	£10,025	£10,355	£10,701	£11,312	£11,939	£54,332
Profit After Tax	£8,120	£8,388	£8,667	£9,163	£9,670	£44,009
Change In Property Value	£12,432	£23,476	£27,018	£28,640	£22,768	£114,334
Net Return	£20,552	£31,864	£35,686	£37,802	£32,439	£158,343
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