Flat
M16
3 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£55,363
↗ 38%After 5 Years
Change In Property Value
£115,915
↗ 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 | £35,772 | £36,309 | £37,216 | £38,147 | £39,291 | £186,735 |
| Total Expenses | £23,431 | £23,531 | £23,664 | £23,801 | £23,958 | £118,385 |
| Profit Before Tax | £12,341 | £12,778 | £13,552 | £14,345 | £15,333 | £68,349 |
| Profit After Tax | £9,996 | £10,350 | £10,977 | £11,620 | £12,420 | £55,363 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £23,496 | £24,255 | £37,234 | £41,840 | £44,452 | £171,278 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change