Flat
M1
1 bed
1 bath
Vita Living, Circle Square, 7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£92,667First YearProfit From Rental Income
£22,994
↗ 25%After 5 Years
Change In Property Value
£76,664
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,832 | £21,144 | £21,673 | £22,215 | £22,881 | £108,746 |
| Total Expenses | £15,891 | £15,969 | £16,064 | £16,162 | £16,272 | £80,359 |
| Profit Before Tax | £4,941 | £5,176 | £5,609 | £6,052 | £6,610 | £28,387 |
| Profit After Tax | £4,002 | £4,192 | £4,543 | £4,902 | £5,354 | £22,994 |
| Change In Property Value | £8,929 | £9,197 | £17,366 | £19,987 | £21,186 | £76,664 |
| Net Return | £12,931 | £13,389 | £21,909 | £24,889 | £26,540 | £99,658 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change