Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£121,482First Year

Profit From Rental Income

After 5 Years

£45,430

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£97,871

↗ 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	£30,204	£30,657	£31,423	£32,209	£33,175	£157,669
Total Expenses	£20,095	£20,186	£20,306	£20,428	£20,568	£101,583
Profit Before Tax	£10,109	£10,471	£11,118	£11,781	£12,608	£56,086
Profit After Tax	£8,188	£8,481	£9,005	£9,542	£10,212	£45,430
Change In Property Value	£11,399	£11,740	£22,170	£25,516	£27,047	£97,871
Net Return	£19,587	£20,222	£31,175	£35,058	£37,259	£143,301
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