Flat M1 2 beds 2 baths

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

North West, England · M1

Initial Investment

First Year

£133,395First Year

Profit From Rental Income

After 5 Years

£38,271

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£106,638

↗ 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	£29,760	£30,206	£30,962	£31,736	£32,688	£155,351
Total Expenses	£21,401	£21,492	£21,610	£21,731	£21,869	£108,103
Profit Before Tax	£8,359	£8,715	£9,352	£10,004	£10,819	£47,248
Profit After Tax	£6,771	£7,059	£7,575	£8,103	£8,763	£38,271
Change In Property Value	£12,420	£12,792	£24,156	£27,801	£29,469	£106,638
Net Return	£19,190	£19,851	£31,731	£35,905	£38,232	£144,909
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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