Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£121,482First Year

Profit From Rental Income

After 5 Years

£31,039

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£104,830

↗ 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	£23,556	£23,909	£24,268	£24,875	£25,497	£122,105
Total Expenses	£16,581	£16,666	£16,743	£16,845	£16,950	£83,784
Profit Before Tax	£6,975	£7,243	£7,525	£8,029	£8,546	£38,320
Profit After Tax	£5,650	£5,867	£6,095	£6,504	£6,923	£31,039
Change In Property Value	£11,399	£21,524	£24,772	£26,259	£20,876	£104,830
Net Return	£17,049	£27,391	£30,868	£32,763	£27,798	£135,869
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
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