Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,001First YearProfit From Rental Income
£41,200
↗ 37%After 5 Years
Change In Property Value
£90,157
↗ 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 | £18,669 | £18,757 | £18,871 | £18,987 | £19,118 | £94,402 |
| Profit Before Tax | £9,159 | £9,488 | £10,081 | £10,689 | £11,447 | £50,864 |
| Profit After Tax | £7,419 | £7,686 | £8,166 | £8,658 | £9,272 | £41,200 |
| Change In Property Value | £10,500 | £10,815 | £20,423 | £23,505 | £24,915 | £90,157 |
| Net Return | £17,919 | £18,501 | £28,588 | £32,162 | £34,187 | £131,357 |
| 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