Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£109,460First Year

Profit From Rental Income

After 5 Years

£17,568

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£89,023

↗ 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	£21,432	£21,753	£22,297	£22,855	£23,540	£111,878
Total Expenses	£17,855	£17,933	£18,030	£18,130	£18,241	£90,189
Profit Before Tax	£3,577	£3,820	£4,267	£4,725	£5,299	£21,688
Profit After Tax	£2,897	£3,095	£3,456	£3,827	£4,292	£17,568
Change In Property Value	£10,368	£10,679	£20,166	£23,209	£24,601	£89,023
Net Return	£13,265	£13,774	£23,622	£27,036	£28,894	£106,590
Return From Rental Income (%)	3%	3%	3%	3%	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