Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£40,497

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 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	£27,432	£27,843	£28,540	£29,253	£30,131	£143,199
Total Expenses	£18,431	£18,518	£18,631	£18,746	£18,876	£93,203
Profit Before Tax	£9,001	£9,325	£9,909	£10,507	£11,254	£49,996
Profit After Tax	£7,291	£7,553	£8,026	£8,511	£9,116	£40,497
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£17,641	£18,214	£28,157	£31,679	£33,674	£129,365
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