Flat
M16
2 beds
2 baths
Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£16,491
↗ 23%After 5 Years
Change In Property Value
£66,217
↗ 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 | £14,880 | £15,103 | £15,330 | £15,713 | £16,106 | £77,132 |
| Total Expenses | £11,210 | £11,282 | £11,346 | £11,426 | £11,508 | £56,772 |
| Profit Before Tax | £3,670 | £3,821 | £3,984 | £4,287 | £4,598 | £20,359 |
| Profit After Tax | £2,973 | £3,095 | £3,227 | £3,472 | £3,724 | £16,491 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £10,173 | £16,691 | £18,875 | £20,059 | £16,911 | £82,708 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change