Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,057First Year

Profit From Rental Income

After 5 Years

£27,937

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£96,612

↗ 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	£15,437	£15,520	£15,594	£15,692	£15,792	£78,035
Profit Before Tax	£6,271	£6,514	£6,770	£7,232	£7,705	£34,491
Profit After Tax	£5,079	£5,276	£5,484	£5,858	£6,241	£27,937
Change In Property Value	£10,505	£19,837	£22,830	£24,200	£19,239	£96,612
Net Return	£15,584	£25,113	£28,314	£30,058	£25,480	£124,549
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	25%	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