Flat
M1
3 beds
3 baths
Vita Living, Circle Square, 7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£164,351First YearProfit From Rental Income
£48,491
↗ 30%After 5 Years
Change In Property Value
£129,421
↗ 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 | £36,180 | £36,723 | £37,641 | £38,582 | £39,739 | £188,864 |
| Total Expenses | £25,552 | £25,652 | £25,787 | £25,925 | £26,083 | £129,000 |
| Profit Before Tax | £10,628 | £11,070 | £11,854 | £12,657 | £13,656 | £59,865 |
| Profit After Tax | £8,609 | £8,967 | £9,602 | £10,252 | £11,061 | £48,491 |
| Change In Property Value | £15,073 | £15,525 | £29,317 | £33,741 | £35,765 | £129,421 |
| Net Return | £23,682 | £24,492 | £38,918 | £43,993 | £46,826 | £177,911 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| 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