Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,175First Year

Profit From Rental Income

After 5 Years

£55,465

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£116,044

↗ 26%After 5 Years

Return On Investment

117%

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	£35,820	£36,357	£37,266	£38,198	£39,344	£186,985
Total Expenses	£23,456	£23,555	£23,689	£23,826	£23,983	£118,510
Profit Before Tax	£12,364	£12,802	£13,577	£14,372	£15,360	£68,476
Profit After Tax	£10,015	£10,370	£10,997	£11,641	£12,442	£55,465
Change In Property Value	£13,515	£13,920	£26,286	£30,253	£32,069	£116,044
Net Return	£23,530	£24,290	£37,284	£41,894	£44,510	£171,509
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	16%	17%	26%	29%	30%	117%

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