Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£102,246First Year

Profit From Rental Income

After 5 Years

£37,639

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£83,714

↗ 26%After 5 Years

Return On Investment

119%

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	£25,836	£26,224	£26,879	£27,551	£28,378	£134,867
Total Expenses	£17,478	£17,562	£17,671	£17,782	£17,907	£88,400
Profit Before Tax	£8,358	£8,661	£9,208	£9,769	£10,470	£46,468
Profit After Tax	£6,770	£7,016	£7,459	£7,913	£8,481	£37,639
Change In Property Value	£9,750	£10,042	£18,963	£21,825	£23,134	£83,714
Net Return	£16,520	£17,058	£26,422	£29,738	£31,615	£121,352
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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