Flat M1 2 beds 2 baths

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£133,540First Year

Profit From Rental Income

After 5 Years

£38,478

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£106,746

↗ 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	£29,832	£30,279	£31,036	£31,812	£32,767	£155,727
Total Expenses	£21,425	£21,515	£21,634	£21,756	£21,894	£108,223
Profit Before Tax	£8,407	£8,764	£9,402	£10,057	£10,873	£47,504
Profit After Tax	£6,810	£7,099	£7,616	£8,146	£8,807	£38,478
Change In Property Value	£12,432	£12,805	£24,180	£27,829	£29,499	£106,746
Net Return	£19,242	£19,904	£31,796	£35,975	£38,306	£145,224
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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