Flat
M16
3 beds
3 baths
3 Pomona Strand, Manchester M16
North West, England · M16
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£31,259
↗ 36%After 5 Years
Change In Property Value
£72,125
↗ 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 | £22,260 | £22,594 | £23,159 | £23,738 | £24,450 | £116,200 |
| Total Expenses | £15,335 | £15,414 | £15,514 | £15,616 | £15,729 | £77,608 |
| Profit Before Tax | £6,925 | £7,180 | £7,645 | £8,122 | £8,720 | £38,592 |
| Profit After Tax | £5,609 | £5,815 | £6,192 | £6,579 | £7,064 | £31,259 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £14,009 | £14,467 | £22,530 | £25,382 | £26,995 | £103,384 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change