Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,057First Year

Profit From Rental Income

After 5 Years

£41,220

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,199

↗ 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	£27,840	£28,258	£28,964	£29,688	£30,579	£145,329
Total Expenses	£18,677	£18,765	£18,878	£18,994	£19,126	£94,440
Profit Before Tax	£9,163	£9,493	£10,086	£10,694	£11,453	£50,888
Profit After Tax	£7,422	£7,689	£8,170	£8,662	£9,277	£41,220
Change In Property Value	£10,505	£10,820	£20,432	£23,515	£24,926	£90,199
Net Return	£17,927	£18,509	£28,602	£32,177	£34,203	£131,418
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