Flat
M1
1 bed
1 bath
Vita Living, Circle Square, 7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£92,667First YearProfit From Rental Income
£25,140
↗ 27%After 5 Years
Change In Property Value
£76,664
↗ 26%After 5 Years
Return On Investment
110%
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 | £21,396 | £21,717 | £22,260 | £22,816 | £23,501 | £111,690 |
| Total Expenses | £15,948 | £16,026 | £16,123 | £16,223 | £16,334 | £80,653 |
| Profit Before Tax | £5,448 | £5,691 | £6,137 | £6,594 | £7,167 | £31,037 |
| Profit After Tax | £4,413 | £4,610 | £4,971 | £5,341 | £5,805 | £25,140 |
| Change In Property Value | £8,929 | £9,197 | £17,366 | £19,987 | £21,186 | £76,664 |
| Net Return | £13,342 | £13,806 | £22,337 | £25,328 | £26,991 | £101,804 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change