Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£109,460First Year

Profit From Rental Income

After 5 Years

£27,489

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£95,352

↗ 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	£21,432	£21,753	£22,080	£22,632	£23,198	£111,095
Total Expenses	£15,263	£15,345	£15,419	£15,516	£15,615	£77,157
Profit Before Tax	£6,169	£6,408	£6,661	£7,116	£7,583	£33,937
Profit After Tax	£4,997	£5,191	£5,396	£5,764	£6,142	£27,489
Change In Property Value	£10,368	£19,578	£22,533	£23,885	£18,988	£95,352
Net Return	£15,365	£24,769	£27,928	£29,649	£25,130	£122,841
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	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