Flat M1 2 beds 2 baths

Vita Living Circle Square, Oxford Road, Manchester M1

North West, England · M1

Initial Investment

First Year

£140,141First Year

Profit From Rental Income

After 5 Years

£40,426

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£111,603

↗ 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	£31,140	£31,607	£32,397	£33,207	£34,203	£162,555
Total Expenses	£22,304	£22,396	£22,518	£22,643	£22,785	£112,647
Profit Before Tax	£8,836	£9,211	£9,879	£10,564	£11,418	£49,908
Profit After Tax	£7,157	£7,461	£8,002	£8,557	£9,249	£40,426
Change In Property Value	£12,998	£13,388	£25,281	£29,096	£30,841	£111,603
Net Return	£20,155	£20,848	£33,282	£37,652	£40,090	£152,029
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