Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,010First YearProfit From Rental Income
£27,910
↗ 25%After 5 Years
Change In Property Value
£96,574
↗ 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 | £21,696 | £22,021 | £22,352 | £22,911 | £23,483 | £112,463 |
| Total Expenses | £15,432 | £15,514 | £15,588 | £15,686 | £15,786 | £78,007 |
| Profit Before Tax | £6,264 | £6,507 | £6,763 | £7,224 | £7,697 | £34,456 |
| Profit After Tax | £5,074 | £5,271 | £5,478 | £5,852 | £6,235 | £27,910 |
| Change In Property Value | £10,501 | £19,829 | £22,822 | £24,191 | £19,232 | £96,574 |
| Net Return | £15,575 | £25,100 | £28,300 | £30,043 | £25,467 | £124,484 |
| 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