Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,196First Year

Profit From Rental Income

After 5 Years

£55,456

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£116,059

↗ 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	£23,458	£23,558	£23,692	£23,829	£23,986	£118,522
Profit Before Tax	£12,362	£12,800	£13,575	£14,369	£15,358	£68,464
Profit After Tax	£10,013	£10,368	£10,995	£11,639	£12,440	£55,456
Change In Property Value	£13,517	£13,922	£26,290	£30,257	£32,073	£116,059
Net Return	£23,530	£24,290	£37,285	£41,896	£44,513	£171,515
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