Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£117,859First Year

Profit From Rental Income

After 5 Years

£43,988

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£95,204

↗ 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	£29,388	£29,829	£30,575	£31,339	£32,279	£153,409
Total Expenses	£19,603	£19,693	£19,810	£19,930	£20,067	£99,103
Profit Before Tax	£9,785	£10,136	£10,764	£11,408	£12,212	£54,307
Profit After Tax	£7,926	£8,210	£8,719	£9,241	£9,892	£43,988
Change In Property Value	£11,088	£11,421	£21,566	£24,820	£26,309	£95,204
Net Return	£19,014	£19,631	£30,285	£34,061	£36,201	£139,192
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