Flat M1 3 beds 3 baths

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

North West, England · M1

Initial Investment

First Year

£163,713First Year

Profit From Rental Income

After 5 Years

£48,007

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£128,951

↗ 26%After 5 Years

Return On Investment

108%

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	£35,976	£36,516	£37,429	£38,364	£39,515	£187,800
Total Expenses	£25,459	£25,559	£25,693	£25,831	£25,989	£128,531
Profit Before Tax	£10,517	£10,956	£11,735	£12,533	£13,527	£59,268
Profit After Tax	£8,519	£8,875	£9,505	£10,152	£10,957	£48,007
Change In Property Value	£15,018	£15,469	£29,210	£33,618	£35,635	£128,951
Net Return	£23,537	£24,344	£38,716	£43,770	£46,592	£176,958
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	28%	108%

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