Flat
M1
2 beds
2 baths
Vita Living, Circle Square, 7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£133,540First YearProfit From Rental Income
£38,295
↗ 29%After 5 Years
Change In Property Value
£106,746
↗ 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 | £29,784 | £30,231 | £30,987 | £31,761 | £32,714 | £155,477 |
| Total Expenses | £21,420 | £21,511 | £21,629 | £21,750 | £21,888 | £108,198 |
| Profit Before Tax | £8,364 | £8,720 | £9,357 | £10,011 | £10,826 | £47,278 |
| Profit After Tax | £6,775 | £7,063 | £7,580 | £8,109 | £8,769 | £38,295 |
| Change In Property Value | £12,432 | £12,805 | £24,180 | £27,829 | £29,499 | £106,746 |
| Net Return | £19,207 | £19,868 | £31,760 | £35,938 | £38,268 | £145,041 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change