Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,038First Year

Profit From Rental Income

After 5 Years

£55,391

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£115,943

↗ 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	£35,784	£36,321	£37,229	£38,159	£39,304	£186,797
Total Expenses	£23,437	£23,536	£23,670	£23,807	£23,964	£118,414
Profit Before Tax	£12,347	£12,785	£13,559	£14,353	£15,340	£68,384
Profit After Tax	£10,001	£10,356	£10,983	£11,626	£12,426	£55,391
Change In Property Value	£13,503	£13,908	£26,264	£30,227	£32,041	£115,943
Net Return	£23,505	£24,264	£37,246	£41,853	£44,466	£171,334
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	16%	17%	26%	29%	30%	117%

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