Flat M16 2 beds 2 baths

Pomona Strand, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£25,585

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

120%

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	£19,080	£19,366	£19,850	£20,347	£20,957	£99,600
Total Expenses	£13,430	£13,505	£13,596	£13,689	£13,793	£68,013
Profit Before Tax	£5,650	£5,862	£6,254	£6,657	£7,164	£31,587
Profit After Tax	£4,577	£4,748	£5,066	£5,392	£5,803	£25,585
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,777	£12,164	£19,070	£21,509	£22,887	£87,407
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	17%	26%	29%	31%	120%

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