Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£17,527

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 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	£21,396	£21,717	£22,260	£22,816	£23,501	£111,690
Total Expenses	£17,827	£17,906	£18,003	£18,102	£18,213	£90,052
Profit Before Tax	£3,569	£3,811	£4,257	£4,714	£5,287	£21,638
Profit After Tax	£2,891	£3,087	£3,448	£3,818	£4,283	£17,527
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£13,241	£13,748	£23,579	£26,987	£28,841	£106,395
Return From Rental Income (%)	3%	3%	3%	3%	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