Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£111,227First YearProfit From Rental Income
£41,279
↗ 37%After 5 Years
Change In Property Value
£90,323
↗ 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 | £27,876 | £28,294 | £29,001 | £29,727 | £30,618 | £145,516 |
| Total Expenses | £18,700 | £18,787 | £18,901 | £19,018 | £19,149 | £94,555 |
| Profit Before Tax | £9,176 | £9,507 | £10,100 | £10,709 | £11,469 | £50,961 |
| Profit After Tax | £7,433 | £7,700 | £8,181 | £8,674 | £9,290 | £41,279 |
| Change In Property Value | £10,520 | £10,835 | £20,460 | £23,548 | £24,961 | £90,323 |
| Net Return | £17,952 | £18,536 | £28,642 | £32,222 | £34,251 | £131,602 |
| 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