Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,035First Year

Profit From Rental Income

After 5 Years

£38,359

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£124,184

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,912	£28,331	£28,756	£29,475	£30,211	£144,684
Total Expenses	£19,273	£19,365	£19,449	£19,562	£19,679	£97,328
Profit Before Tax	£8,639	£8,966	£9,307	£9,912	£10,533	£47,357
Profit After Tax	£6,997	£7,262	£7,539	£8,029	£8,532	£38,359
Change In Property Value	£13,503	£25,498	£29,346	£31,107	£24,730	£124,184
Net Return	£20,500	£32,760	£36,885	£39,136	£33,262	£162,543
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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