Flat M1 3 beds 2 baths

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£157,967First Year

Profit From Rental Income

After 5 Years

£46,398

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£124,723

↗ 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	£34,860	£35,383	£36,267	£37,174	£38,289	£181,974
Total Expenses	£24,696	£24,795	£24,926	£25,061	£25,215	£124,693
Profit Before Tax	£10,164	£10,588	£11,341	£12,113	£13,075	£57,281
Profit After Tax	£8,232	£8,576	£9,186	£9,812	£10,590	£46,398
Change In Property Value	£14,526	£14,962	£28,253	£32,516	£34,467	£124,723
Net Return	£22,758	£23,538	£37,439	£42,328	£45,057	£171,121
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	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