Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,228First Year

Profit From Rental Income

After 5 Years

£17,943

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,744	£22,070	£22,622	£23,187	£23,883	£113,507
Total Expenses	£18,087	£18,165	£18,263	£18,364	£18,476	£91,355
Profit Before Tax	£3,657	£3,905	£4,359	£4,824	£5,407	£22,152
Profit After Tax	£2,962	£3,163	£3,530	£3,907	£4,380	£17,943
Change In Property Value	£10,520	£10,835	£20,461	£23,548	£24,961	£90,325
Net Return	£13,482	£13,998	£23,991	£27,455	£29,341	£108,267
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	26%	97%

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