Flat
M1
3 beds
3 baths
Vita Living, Circle Square, 7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£157,967First YearProfit From Rental Income
£46,169
↗ 29%After 5 Years
Change In Property Value
£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 | £34,800 | £35,322 | £36,205 | £37,110 | £38,223 | £181,661 |
| Total Expenses | £24,690 | £24,789 | £24,920 | £25,054 | £25,208 | £124,662 |
| Profit Before Tax | £10,110 | £10,533 | £11,285 | £12,056 | £13,015 | £56,999 |
| Profit After Tax | £8,189 | £8,532 | £9,141 | £9,765 | £10,542 | £46,169 |
| Change In Property Value | £14,526 | £14,962 | £28,253 | £32,516 | £34,467 | £124,723 |
| Net Return | £22,715 | £23,494 | £37,394 | £42,281 | £45,009 | £170,893 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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