Flat M16 1 bed 1 bath

Manchester Waters, Pomona Strand, Old Trafford M16

North West, England · M16

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,260

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

106%

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	£12,360	£12,545	£12,859	£13,181	£13,576	£64,521
Total Expenses	£9,981	£10,045	£10,120	£10,196	£10,278	£50,619
Profit Before Tax	£2,379	£2,500	£2,739	£2,985	£3,298	£13,902
Profit After Tax	£1,927	£2,025	£2,219	£2,418	£2,671	£11,260
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,027	£7,278	£12,138	£13,834	£14,773	£55,051
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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