Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£117,859First Year

Profit From Rental Income

After 5 Years

£29,985

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£101,973

↗ 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	£22,920	£23,264	£23,613	£24,203	£24,808	£118,808
Total Expenses	£16,184	£16,268	£16,344	£16,445	£16,548	£81,789
Profit Before Tax	£6,736	£6,996	£7,269	£7,758	£8,260	£37,019
Profit After Tax	£5,456	£5,666	£5,888	£6,284	£6,691	£29,985
Change In Property Value	£11,088	£20,938	£24,097	£25,543	£20,307	£101,973
Net Return	£16,544	£26,604	£29,985	£31,827	£26,997	£131,958
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