Flat M1 3 beds 3 baths

Vita Living Circle Square, Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£168,498First Year

Profit From Rental Income

After 5 Years

£49,555

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£132,473

↗ 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	£36,960	£37,514	£38,452	£39,414	£40,596	£192,936
Total Expenses	£26,100	£26,201	£26,338	£26,478	£26,639	£131,757
Profit Before Tax	£10,860	£11,313	£12,114	£12,935	£13,957	£61,179
Profit After Tax	£8,797	£9,163	£9,812	£10,478	£11,305	£49,555
Change In Property Value	£15,428	£15,891	£30,008	£34,536	£36,609	£132,473
Net Return	£24,225	£25,055	£39,820	£45,014	£47,914	£182,028
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