Flat M1 0 beds 1 bath

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£97,756First Year

Profit From Rental Income

After 5 Years

£24,539

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£80,409

↗ 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	£21,852	£22,180	£22,734	£23,303	£24,002	£114,070
Total Expenses	£16,570	£16,649	£16,747	£16,848	£16,961	£83,775
Profit Before Tax	£5,282	£5,531	£5,987	£6,455	£7,041	£30,295
Profit After Tax	£4,278	£4,480	£4,849	£5,228	£5,703	£24,539
Change In Property Value	£9,365	£9,646	£18,214	£20,963	£22,221	£80,409
Net Return	£13,643	£14,126	£23,064	£26,191	£27,924	£104,948
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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