Flat
M16
3 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£20,131
↗ 17%After 5 Years
Change In Property Value
£97,871
↗ 26%After 5 Years
Return On Investment
97%
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 | £23,556 | £23,909 | £24,507 | £25,120 | £25,873 | £122,966 |
| Total Expenses | £19,430 | £19,511 | £19,614 | £19,719 | £19,837 | £98,113 |
| Profit Before Tax | £4,126 | £4,398 | £4,893 | £5,400 | £6,036 | £24,853 |
| Profit After Tax | £3,342 | £3,562 | £3,963 | £4,374 | £4,889 | £20,131 |
| Change In Property Value | £11,399 | £11,740 | £22,170 | £25,516 | £27,047 | £97,871 |
| Net Return | £14,740 | £15,303 | £26,133 | £29,890 | £31,936 | £118,002 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change