Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£102,246First Year

Profit From Rental Income

After 5 Years

£15,993

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£83,714

↗ 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	£20,148	£20,450	£20,961	£21,486	£22,130	£105,175
Total Expenses	£16,909	£16,985	£17,079	£17,175	£17,282	£85,431
Profit Before Tax	£3,239	£3,465	£3,882	£4,310	£4,848	£19,745
Profit After Tax	£2,624	£2,807	£3,145	£3,491	£3,927	£15,993
Change In Property Value	£9,750	£10,042	£18,963	£21,825	£23,134	£83,714
Net Return	£12,373	£12,849	£22,108	£25,316	£27,061	£99,707
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	26%	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