Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,001First Year

Profit From Rental Income

After 5 Years

£27,913

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£96,567

↗ 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	£21,696	£22,021	£22,352	£22,911	£23,483	£112,463
Total Expenses	£15,431	£15,514	£15,588	£15,685	£15,785	£78,003
Profit Before Tax	£6,265	£6,508	£6,764	£7,225	£7,698	£34,460
Profit After Tax	£5,075	£5,271	£5,479	£5,852	£6,235	£27,913
Change In Property Value	£10,500	£19,828	£22,820	£24,189	£19,230	£96,567
Net Return	£15,575	£25,099	£28,299	£30,042	£25,466	£124,480
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