Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£100,499First Year

Profit From Rental Income

After 5 Years

£36,934

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 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	£25,440	£25,822	£26,467	£27,129	£27,943	£132,800
Total Expenses	£17,240	£17,324	£17,432	£17,542	£17,666	£87,203
Profit Before Tax	£8,200	£8,498	£9,036	£9,587	£10,277	£45,597
Profit After Tax	£6,642	£6,883	£7,319	£7,766	£8,324	£36,934
Change In Property Value	£9,600	£9,888	£18,672	£21,489	£22,779	£82,428
Net Return	£16,242	£16,771	£25,991	£29,255	£31,103	£119,362
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