Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£27,431

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£95,187

↗ 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	£21,396	£21,717	£22,043	£22,594	£23,159	£110,908
Total Expenses	£15,240	£15,322	£15,396	£15,493	£15,592	£77,042
Profit Before Tax	£6,156	£6,395	£6,647	£7,101	£7,567	£33,866
Profit After Tax	£4,986	£5,180	£5,384	£5,752	£6,129	£27,431
Change In Property Value	£10,350	£19,544	£22,494	£23,843	£18,955	£95,187
Net Return	£15,336	£24,724	£27,878	£29,595	£25,085	£122,618
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

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