Flat M16 2 beds 2 baths

Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£111,157First Year

Profit From Rental Income

After 5 Years

£27,991

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£96,690

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,732	£22,058	£22,389	£22,949	£23,522	£112,650
Total Expenses	£15,449	£15,532	£15,606	£15,703	£15,803	£78,093
Profit Before Tax	£6,283	£6,526	£6,783	£7,245	£7,719	£34,557
Profit After Tax	£5,089	£5,286	£5,494	£5,869	£6,252	£27,991
Change In Property Value	£10,514	£19,853	£22,849	£24,220	£19,255	£96,690
Net Return	£15,603	£25,139	£28,343	£30,089	£25,507	£124,681
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change