Flat M1 2 beds 2 baths

Vita Living Circle Square, Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£140,141First Year

Profit From Rental Income

After 5 Years

£46,403

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£119,538

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,460	£29,902	£30,350	£31,109	£31,887	£152,708
Total Expenses	£18,886	£18,980	£19,066	£19,184	£19,304	£95,421
Profit Before Tax	£10,574	£10,922	£11,284	£11,925	£12,583	£57,288
Profit After Tax	£8,565	£8,846	£9,140	£9,659	£10,192	£46,403
Change In Property Value	£12,998	£24,544	£28,248	£29,943	£23,805	£119,538
Net Return	£21,563	£33,391	£37,388	£39,602	£33,997	£165,941
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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