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

£35,992

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£101,434

↗ 26%After 5 Years

Return On Investment

109%

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	£28,308	£28,733	£29,451	£30,187	£31,093	£147,772
Total Expenses	£20,454	£20,543	£20,657	£20,775	£20,908	£103,337
Profit Before Tax	£7,854	£8,190	£8,794	£9,412	£10,185	£44,435
Profit After Tax	£6,362	£6,634	£7,123	£7,624	£8,250	£35,992
Change In Property Value	£11,813	£12,168	£22,977	£26,444	£28,031	£101,434
Net Return	£18,175	£18,802	£30,100	£34,068	£36,281	£137,426
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change