Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£95,249First Year

Profit From Rental Income

After 5 Years

£34,824

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£78,564

↗ 26%After 5 Years

Return On Investment

119%

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	£24,252	£24,616	£25,231	£25,862	£26,638	£126,599
Total Expenses	£16,526	£16,608	£16,713	£16,820	£16,940	£83,607
Profit Before Tax	£7,726	£8,007	£8,518	£9,042	£9,698	£42,992
Profit After Tax	£6,258	£6,486	£6,900	£7,324	£7,855	£34,824
Change In Property Value	£9,150	£9,424	£17,796	£20,482	£21,711	£78,564
Net Return	£15,408	£15,910	£24,696	£27,806	£29,566	£113,387
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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