Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,070First Year

Profit From Rental Income

After 5 Years

£41,214

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,208

↗ 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	£27,840	£28,258	£28,964	£29,688	£30,579	£145,329
Total Expenses	£18,678	£18,766	£18,880	£18,996	£19,128	£94,447
Profit Before Tax	£9,162	£9,492	£10,084	£10,692	£11,451	£50,882
Profit After Tax	£7,421	£7,688	£8,168	£8,661	£9,276	£41,214
Change In Property Value	£10,506	£10,821	£20,434	£23,518	£24,929	£90,208
Net Return	£17,927	£18,509	£28,602	£32,178	£34,204	£131,422
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