Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£25,406

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£115,915

↗ 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	£27,900	£28,319	£29,026	£29,752	£30,645	£145,642
Total Expenses	£22,644	£22,732	£22,845	£22,962	£23,094	£114,276
Profit Before Tax	£5,256	£5,587	£6,181	£6,790	£7,551	£31,366
Profit After Tax	£4,258	£4,525	£5,007	£5,500	£6,116	£25,406
Change In Property Value	£13,500	£13,905	£26,257	£30,220	£32,033	£115,915
Net Return	£17,758	£18,430	£31,264	£35,720	£38,149	£141,321
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