Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£96,999First Year

Profit From Rental Income

After 5 Years

£35,527

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£79,851

↗ 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	£24,648	£25,018	£25,643	£26,284	£27,073	£128,666
Total Expenses	£16,764	£16,847	£16,952	£17,060	£17,182	£84,805
Profit Before Tax	£7,884	£8,171	£8,691	£9,224	£9,891	£43,861
Profit After Tax	£6,386	£6,618	£7,040	£7,471	£8,012	£35,527
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,851
Net Return	£15,686	£16,197	£25,128	£28,289	£30,078	£115,379
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