Flat
M1
2 beds
2 baths
Vita Living, Circle Square, 7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£121,623First YearProfit From Rental Income
£31,757
↗ 26%After 5 Years
Change In Property Value
£97,975
↗ 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 | £26,628 | £27,027 | £27,703 | £28,396 | £29,248 | £139,002 |
| Total Expenses | £19,753 | £19,839 | £19,950 | £20,063 | £20,191 | £99,796 |
| Profit Before Tax | £6,875 | £7,188 | £7,753 | £8,333 | £9,057 | £39,206 |
| Profit After Tax | £5,569 | £5,822 | £6,280 | £6,750 | £7,336 | £31,757 |
| Change In Property Value | £11,411 | £11,753 | £22,193 | £25,543 | £27,075 | £97,975 |
| Net Return | £16,979 | £17,575 | £28,474 | £32,292 | £34,411 | £129,731 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change