Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,157First Year

Profit From Rental Income

After 5 Years

£17,930

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,272

↗ 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	£21,732	£22,058	£22,609	£23,175	£23,870	£113,444
Total Expenses	£18,077	£18,156	£18,254	£18,354	£18,467	£91,308
Profit Before Tax	£3,655	£3,902	£4,355	£4,820	£5,403	£22,136
Profit After Tax	£2,960	£3,161	£3,528	£3,904	£4,377	£17,930
Change In Property Value	£10,514	£10,829	£20,449	£23,534	£24,947	£90,272
Net Return	£13,474	£13,990	£23,976	£27,439	£29,323	£108,202
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