Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,175First Year

Profit From Rental Income

After 5 Years

£17,922

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,285

↗ 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	£18,079	£18,158	£18,256	£18,356	£18,469	£91,318
Profit Before Tax	£3,653	£3,900	£4,353	£4,818	£5,401	£22,126
Profit After Tax	£2,959	£3,159	£3,526	£3,903	£4,375	£17,922
Change In Property Value	£10,515	£10,830	£20,451	£23,538	£24,950	£90,285
Net Return	£13,474	£13,990	£23,978	£27,441	£29,325	£108,207
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