Flat
M1
1 bed
1 bath
Circle Square, Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£95,698First YearProfit From Rental Income
£26,260
↗ 27%After 5 Years
Change In Property Value
£78,894
↗ 26%After 5 Years
Return On Investment
110%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £16,357 | £16,436 | £16,535 | £16,637 | £16,750 | £82,715 |
| Profit Before Tax | £5,699 | £5,950 | £6,411 | £6,884 | £7,476 | £32,420 |
| Profit After Tax | £4,616 | £4,820 | £5,193 | £5,576 | £6,056 | £26,260 |
| Change In Property Value | £9,188 | £9,464 | £17,871 | £20,568 | £21,802 | £78,894 |
| Net Return | £13,804 | £14,284 | £23,064 | £26,144 | £27,858 | £105,155 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change