Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£126,747First Year

Profit From Rental Income

After 5 Years

£32,616

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£108,980

↗ 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	£24,492	£24,859	£25,232	£25,863	£26,510	£126,956
Total Expenses	£17,158	£17,245	£17,323	£17,428	£17,535	£86,690
Profit Before Tax	£7,334	£7,614	£7,909	£8,435	£8,974	£40,267
Profit After Tax	£5,940	£6,168	£6,406	£6,832	£7,269	£32,616
Change In Property Value	£11,850	£22,376	£25,753	£27,298	£21,702	£108,980
Net Return	£17,790	£28,544	£32,160	£34,131	£28,971	£141,596
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