Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,017First Year

Profit From Rental Income

After 5 Years

£17,903

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,169

↗ 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	£21,708	£22,034	£22,584	£23,149	£23,844	£113,319
Total Expenses	£18,059	£18,138	£18,236	£18,336	£18,448	£91,216
Profit Before Tax	£3,649	£3,896	£4,349	£4,813	£5,395	£22,102
Profit After Tax	£2,956	£3,156	£3,523	£3,899	£4,370	£17,903
Change In Property Value	£10,502	£10,817	£20,425	£23,508	£24,918	£90,169
Net Return	£13,457	£13,972	£23,948	£27,406	£29,288	£108,072
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