Flat
M1
3 beds
2 baths
Circle Square, Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£177,117First YearProfit From Rental Income
£52,357
↗ 30%After 5 Years
Change In Property Value
£138,816
↗ 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 | £38,736 | £39,317 | £40,300 | £41,307 | £42,547 | £202,207 |
| Total Expenses | £27,255 | £27,359 | £27,500 | £27,645 | £27,811 | £137,569 |
| Profit Before Tax | £11,481 | £11,958 | £12,800 | £13,663 | £14,735 | £64,638 |
| Profit After Tax | £9,300 | £9,686 | £10,368 | £11,067 | £11,936 | £52,357 |
| Change In Property Value | £16,167 | £16,652 | £31,445 | £36,190 | £38,362 | £138,816 |
| Net Return | £25,467 | £26,338 | £41,813 | £47,257 | £50,297 | £191,173 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change