Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,011First YearProfit From Rental Income
£27,954
↗ 25%After 5 Years
Change In Property Value
£96,576
↗ 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 | £21,708 | £22,034 | £22,364 | £22,923 | £23,496 | £112,525 |
| Total Expenses | £15,433 | £15,516 | £15,590 | £15,688 | £15,787 | £78,014 |
| Profit Before Tax | £6,275 | £6,518 | £6,774 | £7,236 | £7,709 | £34,512 |
| Profit After Tax | £5,083 | £5,279 | £5,487 | £5,861 | £6,244 | £27,954 |
| Change In Property Value | £10,501 | £19,829 | £22,822 | £24,191 | £19,232 | £96,576 |
| Net Return | £15,584 | £25,109 | £28,309 | £30,052 | £25,476 | £124,530 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 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