Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,196First Year

Profit From Rental Income

After 5 Years

£38,390

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£124,311

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,936	£28,355	£28,780	£29,500	£30,237	£144,809
Total Expenses	£19,290	£19,382	£19,466	£19,580	£19,696	£97,414
Profit Before Tax	£8,646	£8,973	£9,315	£9,920	£10,541	£47,395
Profit After Tax	£7,003	£7,268	£7,545	£8,035	£8,539	£38,390
Change In Property Value	£13,517	£25,524	£29,376	£31,139	£24,755	£124,311
Net Return	£20,520	£32,792	£36,921	£39,174	£33,294	£162,701
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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