Flat M1 2 beds 2 baths

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

North West, England · M1

Initial Investment

First Year

£121,623First Year

Profit From Rental Income

After 5 Years

£34,451

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£97,975

↗ 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	£27,336	£27,746	£28,440	£29,151	£30,025	£142,698
Total Expenses	£19,824	£19,911	£20,023	£20,138	£20,269	£100,166
Profit Before Tax	£7,512	£7,835	£8,416	£9,012	£9,757	£42,532
Profit After Tax	£6,085	£6,346	£6,817	£7,300	£7,903	£34,451
Change In Property Value	£11,411	£11,753	£22,193	£25,543	£27,075	£97,975
Net Return	£17,495	£18,099	£29,011	£32,843	£34,978	£132,426
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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