Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,036First Year

Profit From Rental Income

After 5 Years

£25,435

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£115,942

↗ 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	£27,912	£28,331	£29,039	£29,765	£30,658	£145,704
Total Expenses	£22,649	£22,737	£22,851	£22,967	£23,099	£114,303
Profit Before Tax	£5,263	£5,594	£6,188	£6,798	£7,559	£31,401
Profit After Tax	£4,263	£4,531	£5,012	£5,506	£6,123	£25,435
Change In Property Value	£13,503	£13,908	£26,263	£30,227	£32,040	£115,942
Net Return	£17,766	£18,439	£31,276	£35,733	£38,163	£141,377
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	21%	24%	26%	97%

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