Flat M1 2 beds 2 baths

Circle Square, Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£125,982First Year

Profit From Rental Income

After 5 Years

£36,057

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£101,183

↗ 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	£28,284	£28,708	£29,426	£30,162	£31,066	£147,646
Total Expenses	£20,413	£20,501	£20,616	£20,734	£20,867	£103,131
Profit Before Tax	£7,871	£8,207	£8,810	£9,428	£10,200	£44,515
Profit After Tax	£6,375	£6,648	£7,136	£7,637	£8,262	£36,057
Change In Property Value	£11,784	£12,138	£22,920	£26,379	£27,962	£101,183
Net Return	£18,160	£18,785	£30,056	£34,016	£36,223	£137,240
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