Flat M1 3 beds 2 baths

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£177,117First Year

Profit From Rental Income

After 5 Years

£52,585

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£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	£38,796	£39,378	£40,362	£41,371	£42,613	£202,520
Total Expenses	£27,261	£27,365	£27,506	£27,651	£27,818	£137,601
Profit Before Tax	£11,535	£12,013	£12,856	£13,720	£14,795	£64,920
Profit After Tax	£9,344	£9,731	£10,413	£11,114	£11,984	£52,585
Change In Property Value	£16,167	£16,652	£31,445	£36,190	£38,362	£138,816
Net Return	£25,511	£26,383	£41,858	£47,304	£50,345	£191,401
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	14%	15%	24%	27%	28%	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