Flat
M1
1 bed
1 bath
Circle Square, Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£95,698First YearProfit From Rental Income
£23,931
↗ 25%After 5 Years
Change In Property Value
£78,894
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,444 | £21,766 | £22,310 | £22,868 | £23,554 | £111,941 |
| Total Expenses | £16,296 | £16,374 | £16,472 | £16,571 | £16,682 | £82,396 |
| Profit Before Tax | £5,148 | £5,391 | £5,838 | £6,296 | £6,871 | £29,545 |
| Profit After Tax | £4,170 | £4,367 | £4,729 | £5,100 | £5,566 | £23,931 |
| Change In Property Value | £9,188 | £9,464 | £17,871 | £20,568 | £21,802 | £78,894 |
| Net Return | £13,358 | £13,831 | £22,600 | £25,668 | £27,368 | £102,826 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change