Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,157First Year

Profit From Rental Income

After 5 Years

£41,265

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,272

↗ 26%After 5 Years

Return On Investment

118%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,864	£28,282	£28,989	£29,714	£30,605	£145,454
Total Expenses	£18,691	£18,778	£18,892	£19,008	£19,140	£94,509
Profit Before Tax	£9,173	£9,504	£10,097	£10,705	£11,465	£50,945
Profit After Tax	£7,431	£7,698	£8,179	£8,671	£9,287	£41,265
Change In Property Value	£10,514	£10,829	£20,449	£23,534	£24,947	£90,272
Net Return	£17,944	£18,527	£28,627	£32,206	£34,233	£131,537
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change