Flat
M16
2 beds
2 baths
Manchester Waters Tower 3, 5 Pomona Strand, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£13,350
↗ 15%After 5 Years
Change In Property Value
£74,701
↗ 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 | £17,976 | £18,246 | £18,702 | £19,169 | £19,744 | £93,837 |
| Total Expenses | £15,303 | £15,376 | £15,465 | £15,556 | £15,656 | £77,356 |
| Profit Before Tax | £2,673 | £2,869 | £3,237 | £3,614 | £4,089 | £16,481 |
| Profit After Tax | £2,165 | £2,324 | £2,622 | £2,927 | £3,312 | £13,350 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £10,865 | £11,285 | £19,543 | £22,402 | £23,955 | £88,051 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change