Flat
M1
2 beds
2 baths
Circle Square, Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£121,623First YearProfit From Rental Income
£34,634
↗ 28%After 5 Years
Change In Property Value
£97,975
↗ 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 | £27,384 | £27,795 | £28,490 | £29,202 | £30,078 | £142,948 |
| Total Expenses | £19,829 | £19,916 | £20,028 | £20,144 | £20,274 | £100,191 |
| Profit Before Tax | £7,555 | £7,879 | £8,461 | £9,058 | £9,804 | £42,758 |
| Profit After Tax | £6,120 | £6,382 | £6,854 | £7,337 | £7,941 | £34,634 |
| Change In Property Value | £11,411 | £11,753 | £22,193 | £25,543 | £27,075 | £97,975 |
| Net Return | £17,530 | £18,135 | £29,047 | £32,880 | £35,017 | £132,608 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change