Flat
M1
2 beds
2 baths
Circle Square, Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£126,323First YearProfit From Rental Income
£36,175
↗ 29%After 5 Years
Change In Property Value
£101,434
↗ 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 | £28,356 | £28,781 | £29,501 | £30,238 | £31,146 | £148,022 |
| Total Expenses | £20,459 | £20,547 | £20,662 | £20,780 | £20,913 | £103,362 |
| Profit Before Tax | £7,897 | £8,234 | £8,839 | £9,458 | £10,232 | £44,660 |
| Profit After Tax | £6,397 | £6,669 | £7,159 | £7,661 | £8,288 | £36,175 |
| Change In Property Value | £11,813 | £12,168 | £22,977 | £26,444 | £28,031 | £101,434 |
| Net Return | £18,210 | £18,837 | £30,136 | £34,106 | £36,319 | £137,608 |
| 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