Flat M1 0 beds 1 bath

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£97,756First Year

Profit From Rental Income

After 5 Years

£26,914

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£80,409

↗ 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	£22,476	£22,813	£23,383	£23,968	£24,687	£117,328
Total Expenses	£16,633	£16,712	£16,812	£16,915	£17,029	£84,101
Profit Before Tax	£5,843	£6,101	£6,571	£7,053	£7,658	£33,227
Profit After Tax	£4,733	£4,942	£5,323	£5,713	£6,203	£26,914
Change In Property Value	£9,365	£9,646	£18,214	£20,963	£22,221	£80,409
Net Return	£14,098	£14,587	£23,537	£26,676	£28,424	£107,323
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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