Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,175First YearProfit From Rental Income
£27,984
↗ 25%After 5 Years
Change In Property Value
£96,704
↗ 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 | £21,732 | £22,058 | £22,389 | £22,949 | £23,522 | £112,650 |
| Total Expenses | £15,451 | £15,533 | £15,607 | £15,705 | £15,805 | £78,101 |
| Profit Before Tax | £6,281 | £6,525 | £6,782 | £7,244 | £7,717 | £34,549 |
| Profit After Tax | £5,088 | £5,285 | £5,493 | £5,867 | £6,251 | £27,984 |
| Change In Property Value | £10,515 | £19,856 | £22,852 | £24,223 | £19,258 | £96,704 |
| Net Return | £15,603 | £25,141 | £28,345 | £30,091 | £25,509 | £124,689 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change