Flat M1 3 beds 3 baths

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

North West, England · M1

Initial Investment

First Year

£164,351First Year

Profit From Rental Income

After 5 Years

£48,217

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£129,421

↗ 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	£36,108	£36,650	£37,566	£38,505	£39,660	£188,489
Total Expenses	£25,545	£25,645	£25,780	£25,917	£26,075	£128,962
Profit Before Tax	£10,563	£11,005	£11,786	£12,588	£13,585	£59,527
Profit After Tax	£8,556	£8,914	£9,547	£10,196	£11,004	£48,217
Change In Property Value	£15,073	£15,525	£29,317	£33,741	£35,765	£129,421
Net Return	£23,629	£24,439	£38,864	£43,937	£46,769	£177,637
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