Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£98,050First Year

Profit From Rental Income

After 5 Years

£35,958

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£80,626

↗ 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	£24,888	£25,261	£25,893	£26,540	£27,336	£129,919
Total Expenses	£16,907	£16,990	£17,097	£17,205	£17,327	£85,527
Profit Before Tax	£7,981	£8,271	£8,796	£9,335	£10,009	£44,392
Profit After Tax	£6,465	£6,699	£7,125	£7,561	£8,107	£35,958
Change In Property Value	£9,390	£9,672	£18,263	£21,020	£22,281	£80,626
Net Return	£15,855	£16,371	£25,388	£28,581	£30,388	£116,583
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