Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£96,999First Year

Profit From Rental Income

After 5 Years

£14,886

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£79,851

↗ 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	£19,224	£19,512	£20,000	£20,500	£21,115	£100,352
Total Expenses	£16,221	£16,296	£16,388	£16,482	£16,586	£81,974
Profit Before Tax	£3,003	£3,216	£3,612	£4,018	£4,529	£18,378
Profit After Tax	£2,432	£2,605	£2,926	£3,255	£3,669	£14,886
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,851
Net Return	£11,732	£12,184	£21,014	£24,073	£25,735	£94,738
Return From Rental Income (%)	3%	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