Flat
M16
2 beds
2 baths
Manchester Waters, Tower A 1 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£11,666
↗ 17%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £12,625 | £12,694 | £12,775 | £12,858 | £12,948 | £63,900 |
| Profit Before Tax | £2,375 | £2,531 | £2,831 | £3,138 | £3,527 | £14,402 |
| Profit After Tax | £1,924 | £2,050 | £2,293 | £2,542 | £2,857 | £11,666 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £8,824 | £9,157 | £15,713 | £17,988 | £19,230 | £70,911 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change