Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,130First Year

Profit From Rental Income

After 5 Years

£41,232

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,253

↗ 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	£27,852	£28,270	£28,977	£29,701	£30,592	£145,391
Total Expenses	£18,686	£18,774	£18,888	£19,004	£19,136	£94,488
Profit Before Tax	£9,166	£9,496	£10,089	£10,697	£11,456	£50,903
Profit After Tax	£7,424	£7,691	£8,172	£8,664	£9,279	£41,232
Change In Property Value	£10,511	£10,827	£20,444	£23,529	£24,941	£90,253
Net Return	£17,935	£18,518	£28,616	£32,194	£34,221	£131,484
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