Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,105First Year

Profit From Rental Income

After 5 Years

£41,244

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,233

↗ 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	£27,852	£28,270	£28,977	£29,701	£30,592	£145,391
Total Expenses	£18,683	£18,771	£18,885	£19,001	£19,133	£94,473
Profit Before Tax	£9,169	£9,499	£10,092	£10,700	£11,459	£50,918
Profit After Tax	£7,427	£7,694	£8,174	£8,667	£9,282	£41,244
Change In Property Value	£10,509	£10,824	£20,440	£23,524	£24,936	£90,233
Net Return	£17,936	£18,518	£28,614	£32,191	£34,218	£131,477
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