Flat M1 2 beds 2 baths

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

North West, England · M1

Initial Investment

First Year

£125,631First Year

Profit From Rental Income

After 5 Years

£32,976

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£100,924

↗ 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	£27,432	£27,843	£28,540	£29,253	£30,131	£143,199
Total Expenses	£20,288	£20,375	£20,488	£20,603	£20,733	£102,487
Profit Before Tax	£7,144	£7,468	£8,052	£8,650	£9,397	£40,711
Profit After Tax	£5,787	£6,049	£6,522	£7,007	£7,612	£32,976
Change In Property Value	£11,754	£12,107	£22,862	£26,312	£27,890	£100,924
Net Return	£17,541	£18,156	£29,384	£33,318	£35,502	£133,901
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