Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£96,999First YearProfit From Rental Income
£23,785
↗ 25%After 5 Years
Change In Property Value
£85,529
↗ 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 | £19,224 | £19,512 | £19,805 | £20,300 | £20,808 | £99,649 |
| Total Expenses | £13,897 | £13,975 | £14,046 | £14,137 | £14,230 | £70,285 |
| Profit Before Tax | £5,327 | £5,537 | £5,759 | £6,163 | £6,577 | £29,364 |
| Profit After Tax | £4,315 | £4,485 | £4,665 | £4,992 | £5,328 | £23,785 |
| Change In Property Value | £9,300 | £17,561 | £20,211 | £21,424 | £17,032 | £85,529 |
| Net Return | £13,615 | £22,046 | £24,877 | £26,416 | £22,360 | £109,314 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| 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