Flat M16 2 beds 2 baths

Pomona Strand, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£36,230

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£81,140

↗ 26%After 5 Years

Return On Investment

119%

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	£25,044	£25,420	£26,055	£26,707	£27,508	£130,733
Total Expenses	£17,002	£17,086	£17,192	£17,301	£17,424	£86,005
Profit Before Tax	£8,042	£8,334	£8,863	£9,405	£10,084	£44,728
Profit After Tax	£6,514	£6,751	£7,179	£7,618	£8,168	£36,230
Change In Property Value	£9,450	£9,734	£18,380	£21,154	£22,423	£81,140
Net Return	£15,964	£16,484	£25,559	£28,772	£30,591	£117,370
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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