Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£98,050First Year

Profit From Rental Income

After 5 Years

£24,074

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£86,358

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,404	£19,695	£19,990	£20,490	£21,003	£100,582
Total Expenses	£14,011	£14,090	£14,161	£14,253	£14,347	£70,862
Profit Before Tax	£5,393	£5,605	£5,830	£6,238	£6,656	£29,721
Profit After Tax	£4,368	£4,540	£4,722	£5,052	£5,391	£24,074
Change In Property Value	£9,390	£17,732	£20,407	£21,632	£17,197	£86,358
Net Return	£13,758	£22,271	£25,129	£26,684	£22,589	£110,432
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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