Flat M16 3 beds 3 baths

3 Pomona Strand, Manchester M16

North West, England · M16

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£12,628

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,364	£17,624	£18,065	£18,517	£19,072	£90,642
Total Expenses	£14,845	£14,917	£15,004	£15,093	£15,192	£75,053
Profit Before Tax	£2,519	£2,707	£3,061	£3,423	£3,880	£15,590
Profit After Tax	£2,040	£2,193	£2,479	£2,773	£3,143	£12,628
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£10,440	£10,845	£18,817	£21,576	£23,075	£84,753
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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