Flat
M1
2 beds
2 baths
Vita Living, Circle Square, 7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£125,631First YearProfit From Rental Income
£35,762
↗ 28%After 5 Years
Change In Property Value
£100,924
↗ 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 | £28,164 | £28,586 | £29,301 | £30,034 | £30,935 | £147,020 |
| Total Expenses | £20,361 | £20,449 | £20,564 | £20,681 | £20,814 | £102,869 |
| Profit Before Tax | £7,803 | £8,137 | £8,737 | £9,353 | £10,121 | £44,151 |
| Profit After Tax | £6,320 | £6,591 | £7,077 | £7,576 | £8,198 | £35,762 |
| Change In Property Value | £11,754 | £12,107 | £22,862 | £26,312 | £27,890 | £100,924 |
| Net Return | £18,074 | £18,698 | £29,939 | £33,887 | £36,088 | £136,686 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| 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