Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,175First Year

Profit From Rental Income

After 5 Years

£38,397

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£124,294

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,936	£28,355	£28,780	£29,500	£30,237	£144,809
Total Expenses	£19,288	£19,380	£19,464	£19,578	£19,694	£97,404
Profit Before Tax	£8,648	£8,975	£9,316	£9,922	£10,543	£47,404
Profit After Tax	£7,005	£7,270	£7,546	£8,037	£8,540	£38,397
Change In Property Value	£13,515	£25,521	£29,372	£31,134	£24,752	£124,294
Net Return	£20,520	£32,790	£36,919	£39,171	£33,292	£162,692
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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