Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£54,659

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£114,627

↗ 26%After 5 Years

Return On Investment

117%

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	£35,376	£35,907	£36,804	£37,724	£38,856	£184,668
Total Expenses	£23,193	£23,292	£23,425	£23,561	£23,716	£117,187
Profit Before Tax	£12,183	£12,615	£13,380	£14,164	£15,140	£67,481
Profit After Tax	£9,868	£10,218	£10,837	£11,473	£12,263	£54,659
Change In Property Value	£13,350	£13,751	£25,966	£29,884	£31,677	£114,627
Net Return	£23,218	£23,968	£36,803	£41,357	£43,940	£169,286
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	16%	17%	26%	29%	30%	117%

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