Flat
M16
3 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£146,035First YearProfit From Rental Income
£55,392
↗ 38%After 5 Years
Change In Property Value
£115,941
↗ 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 | £35,784 | £36,321 | £37,229 | £38,159 | £39,304 | £186,797 |
| Total Expenses | £23,436 | £23,536 | £23,670 | £23,806 | £23,964 | £118,412 |
| Profit Before Tax | £12,348 | £12,785 | £13,559 | £14,353 | £15,341 | £68,386 |
| Profit After Tax | £10,002 | £10,356 | £10,983 | £11,626 | £12,426 | £55,392 |
| Change In Property Value | £13,503 | £13,908 | £26,263 | £30,226 | £32,040 | £115,941 |
| Net Return | £23,505 | £24,264 | £37,246 | £41,852 | £44,466 | £171,333 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change