Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,130First YearProfit From Rental Income
£27,955
↗ 25%After 5 Years
Change In Property Value
£96,670
↗ 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 | £15,445 | £15,528 | £15,602 | £15,700 | £15,800 | £78,075 |
| Profit Before Tax | £6,275 | £6,518 | £6,775 | £7,236 | £7,710 | £34,513 |
| Profit After Tax | £5,082 | £5,280 | £5,487 | £5,861 | £6,245 | £27,955 |
| Change In Property Value | £10,511 | £19,849 | £22,844 | £24,215 | £19,251 | £96,670 |
| Net Return | £15,594 | £25,128 | £28,331 | £30,076 | £25,495 | £124,625 |
| 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