Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,175First Year

Profit From Rental Income

After 5 Years

£41,257

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,285

↗ 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	£27,864	£28,282	£28,989	£29,714	£30,605	£145,454
Total Expenses	£18,692	£18,780	£18,894	£19,010	£19,142	£94,519
Profit Before Tax	£9,172	£9,502	£10,095	£10,703	£11,463	£50,935
Profit After Tax	£7,429	£7,696	£8,177	£8,670	£9,285	£41,257
Change In Property Value	£10,515	£10,830	£20,451	£23,538	£24,950	£90,285
Net Return	£17,944	£18,527	£28,628	£32,208	£34,235	£131,542
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