Flat
M16
3 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£126,747First YearProfit From Rental Income
£47,579
↗ 38%After 5 Years
Change In Property Value
£101,746
↗ 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 | £31,404 | £31,875 | £32,672 | £33,489 | £34,493 | £163,933 |
| Total Expenses | £20,812 | £20,905 | £21,028 | £21,153 | £21,296 | £105,194 |
| Profit Before Tax | £10,592 | £10,970 | £11,644 | £12,336 | £13,197 | £58,739 |
| Profit After Tax | £8,580 | £8,886 | £9,432 | £9,992 | £10,690 | £47,579 |
| Change In Property Value | £11,850 | £12,205 | £23,048 | £26,526 | £28,117 | £101,746 |
| Net Return | £20,430 | £21,091 | £32,480 | £36,518 | £38,807 | £149,325 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change