Flat M1 2 beds 2 baths

Vita Living, Circle Square, 7 Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£126,323First Year

Profit From Rental Income

After 5 Years

£33,161

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£101,434

↗ 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	£27,564	£27,977	£28,677	£29,394	£30,276	£143,888
Total Expenses	£20,380	£20,467	£20,580	£20,695	£20,826	£102,948
Profit Before Tax	£7,184	£7,510	£8,097	£8,698	£9,449	£40,939
Profit After Tax	£5,819	£6,083	£6,559	£7,046	£7,654	£33,161
Change In Property Value	£11,813	£12,168	£22,977	£26,444	£28,031	£101,434
Net Return	£17,633	£18,251	£29,535	£33,490	£35,685	£134,595
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	14%	23%	27%	28%	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