Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£100,499First Year

Profit From Rental Income

After 5 Years

£24,794

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£88,288

↗ 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	£19,836	£20,134	£20,436	£20,946	£21,470	£102,822
Total Expenses	£14,280	£14,359	£14,430	£14,523	£14,618	£72,211
Profit Before Tax	£5,556	£5,774	£6,005	£6,423	£6,852	£30,610
Profit After Tax	£4,501	£4,677	£4,864	£5,203	£5,550	£24,794
Change In Property Value	£9,600	£18,128	£20,864	£22,115	£17,582	£88,288
Net Return	£14,101	£22,805	£25,728	£27,318	£23,132	£113,083
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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