Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£95,249First YearProfit From Rental Income
£14,502
↗ 15%After 5 Years
Change In Property Value
£78,564
↗ 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 | £18,912 | £19,196 | £19,676 | £20,167 | £20,772 | £98,723 |
| Total Expenses | £15,992 | £16,066 | £16,157 | £16,250 | £16,353 | £80,819 |
| Profit Before Tax | £2,920 | £3,129 | £3,518 | £3,917 | £4,419 | £17,904 |
| Profit After Tax | £2,365 | £2,535 | £2,850 | £3,173 | £3,579 | £14,502 |
| Change In Property Value | £9,150 | £9,424 | £17,796 | £20,482 | £21,711 | £78,564 |
| Net Return | £11,515 | £11,959 | £20,646 | £23,655 | £25,290 | £93,066 |
| 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