Flat M1 3 beds 3 baths

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

North West, England · M1

Initial Investment

First Year

£163,074First Year

Profit From Rental Income

After 5 Years

£47,844

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£128,481

↗ 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	£35,856	£36,394	£37,304	£38,236	£39,383	£187,173
Total Expenses	£25,375	£25,475	£25,609	£25,746	£25,903	£128,107
Profit Before Tax	£10,481	£10,919	£11,695	£12,491	£13,480	£59,066
Profit After Tax	£8,490	£8,845	£9,473	£10,117	£10,919	£47,844
Change In Property Value	£14,964	£15,412	£29,104	£33,496	£35,506	£128,481
Net Return	£23,453	£24,257	£38,577	£43,613	£46,425	£176,325
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