Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,008First YearProfit From Rental Income
£41,196
↗ 37%After 5 Years
Change In Property Value
£90,162
↗ 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 | £27,828 | £28,245 | £28,952 | £29,675 | £30,566 | £145,266 |
| Total Expenses | £18,670 | £18,758 | £18,871 | £18,988 | £19,119 | £94,406 |
| Profit Before Tax | £9,158 | £9,488 | £10,080 | £10,688 | £11,446 | £50,860 |
| Profit After Tax | £7,418 | £7,685 | £8,165 | £8,657 | £9,272 | £41,196 |
| Change In Property Value | £10,501 | £10,816 | £20,424 | £23,506 | £24,916 | £90,162 |
| Net Return | £17,919 | £18,501 | £28,589 | £32,163 | £34,188 | £131,359 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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