Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,017First Year

Profit From Rental Income

After 5 Years

£41,192

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,169

↗ 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	£27,828	£28,245	£28,952	£29,675	£30,566	£145,266
Total Expenses	£18,671	£18,759	£18,872	£18,989	£19,120	£94,411
Profit Before Tax	£9,157	£9,487	£10,079	£10,687	£11,445	£50,855
Profit After Tax	£7,417	£7,684	£8,164	£8,656	£9,271	£41,192
Change In Property Value	£10,502	£10,817	£20,425	£23,508	£24,918	£90,169
Net Return	£17,919	£18,501	£28,589	£32,164	£34,189	£131,361
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