Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,106First YearProfit From Rental Income
£27,965
↗ 25%After 5 Years
Change In Property Value
£96,650
↗ 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 | £21,720 | £22,046 | £22,376 | £22,936 | £23,509 | £112,587 |
| Total Expenses | £15,443 | £15,526 | £15,600 | £15,697 | £15,797 | £78,063 |
| Profit Before Tax | £6,277 | £6,520 | £6,777 | £7,238 | £7,712 | £34,524 |
| Profit After Tax | £5,084 | £5,281 | £5,489 | £5,863 | £6,247 | £27,965 |
| Change In Property Value | £10,509 | £19,845 | £22,840 | £24,210 | £19,247 | £96,650 |
| Net Return | £15,593 | £25,126 | £28,329 | £30,073 | £25,493 | £124,615 |
| 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