Flat M16 2 beds 2 baths

Pomona Strand, Old Trafford M16

North West, England · M16

Initial Investment

First Year

£75,700First Year

Profit From Rental Income

After 5 Years

£10,303

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£64,140

↗ 26%After 5 Years

Return On Investment

98%

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	£15,444	£15,676	£16,068	£16,469	£16,963	£80,620
Total Expenses	£13,423	£13,493	£13,575	£13,659	£13,751	£67,901
Profit Before Tax	£2,021	£2,183	£2,493	£2,810	£3,212	£12,719
Profit After Tax	£1,637	£1,768	£2,019	£2,276	£2,602	£10,303
Change In Property Value	£7,470	£7,694	£14,529	£16,722	£17,725	£64,140
Net Return	£9,107	£9,462	£16,548	£18,998	£20,327	£74,442
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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