Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,228First YearProfit From Rental Income
£28,010
↗ 25%After 5 Years
Change In Property Value
£96,747
↗ 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 | £21,744 | £22,070 | £22,401 | £22,961 | £23,535 | £112,712 |
| Total Expenses | £15,457 | £15,539 | £15,613 | £15,711 | £15,811 | £78,132 |
| Profit Before Tax | £6,287 | £6,531 | £6,788 | £7,250 | £7,724 | £34,580 |
| Profit After Tax | £5,093 | £5,290 | £5,498 | £5,872 | £6,256 | £28,010 |
| Change In Property Value | £10,520 | £19,865 | £22,862 | £24,234 | £19,266 | £96,747 |
| Net Return | £15,612 | £25,155 | £28,360 | £30,107 | £25,522 | £124,756 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change