Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£37,799

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£122,777

↗ 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	£27,588	£28,002	£28,422	£29,132	£29,861	£143,005
Total Expenses	£19,077	£19,168	£19,251	£19,364	£19,479	£96,339
Profit Before Tax	£8,511	£8,834	£9,171	£9,768	£10,381	£46,666
Profit After Tax	£6,894	£7,155	£7,428	£7,912	£8,409	£37,799
Change In Property Value	£13,350	£25,209	£29,014	£30,754	£24,450	£122,777
Net Return	£20,244	£32,365	£36,442	£38,667	£32,859	£160,576
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