Flat M1 2 beds 2 baths

Vita Living Circle Square, Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£131,972First Year

Profit From Rental Income

After 5 Years

£37,783

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£105,591

↗ 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	£29,460	£29,902	£30,649	£31,416	£32,358	£153,785
Total Expenses	£21,210	£21,300	£21,417	£21,538	£21,675	£107,140
Profit Before Tax	£8,250	£8,602	£9,232	£9,878	£10,683	£46,646
Profit After Tax	£6,683	£6,968	£7,478	£8,001	£8,653	£37,783
Change In Property Value	£12,298	£12,667	£23,919	£27,528	£29,180	£105,591
Net Return	£18,980	£19,634	£31,397	£35,529	£37,833	£143,374
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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