Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£95,249First YearProfit From Rental Income
£23,258
↗ 24%After 5 Years
Change In Property Value
£84,149
↗ 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 | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £13,704 | £13,783 | £13,853 | £13,943 | £14,036 | £69,319 |
| Profit Before Tax | £5,208 | £5,413 | £5,631 | £6,028 | £6,434 | £28,713 |
| Profit After Tax | £4,218 | £4,384 | £4,561 | £4,882 | £5,212 | £23,258 |
| Change In Property Value | £9,150 | £17,278 | £19,885 | £21,079 | £16,757 | £84,149 |
| Net Return | £13,368 | £21,662 | £24,447 | £25,961 | £21,969 | £107,407 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change