Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,070First Year

Profit From Rental Income

After 5 Years

£27,933

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£96,621

↗ 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	£15,438	£15,521	£15,595	£15,693	£15,793	£78,040
Profit Before Tax	£6,270	£6,513	£6,769	£7,230	£7,704	£34,485
Profit After Tax	£5,078	£5,275	£5,483	£5,857	£6,240	£27,933
Change In Property Value	£10,506	£19,839	£22,833	£24,203	£19,241	£96,621
Net Return	£15,584	£25,114	£28,316	£30,059	£25,481	£124,554
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