Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,106First Year

Profit From Rental Income

After 5 Years

£17,908

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,235

↗ 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	£21,720	£22,046	£22,597	£23,162	£23,857	£113,381
Total Expenses	£18,070	£18,149	£18,247	£18,347	£18,460	£91,273
Profit Before Tax	£3,650	£3,897	£4,350	£4,815	£5,397	£22,108
Profit After Tax	£2,956	£3,156	£3,523	£3,900	£4,372	£17,908
Change In Property Value	£10,509	£10,824	£20,440	£23,525	£24,936	£90,235
Net Return	£13,465	£13,981	£23,964	£27,424	£29,308	£108,142
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