Flat M1 3 beds 3 baths

Vita Living Circle Square, Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£158,600First Year

Profit From Rental Income

After 5 Years

£46,382

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£125,188

↗ 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	£34,932	£35,456	£36,342	£37,251	£38,368	£182,350
Total Expenses	£24,775	£24,874	£25,005	£25,140	£25,294	£125,088
Profit Before Tax	£10,157	£10,582	£11,337	£12,111	£13,074	£57,261
Profit After Tax	£8,227	£8,572	£9,183	£9,810	£10,590	£46,382
Change In Property Value	£14,580	£15,017	£28,358	£32,637	£34,596	£125,188
Net Return	£22,807	£23,589	£37,541	£42,447	£45,186	£171,570
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