Flat
M16
3 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£126,747First YearProfit From Rental Income
£21,275
↗ 17%After 5 Years
Change In Property Value
£101,746
↗ 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 | £24,492 | £24,859 | £25,481 | £26,118 | £26,901 | £127,852 |
| Total Expenses | £20,121 | £20,203 | £20,308 | £20,416 | £20,537 | £101,586 |
| Profit Before Tax | £4,371 | £4,656 | £5,172 | £5,702 | £6,364 | £26,266 |
| Profit After Tax | £3,541 | £3,771 | £4,190 | £4,618 | £5,155 | £21,275 |
| Change In Property Value | £11,850 | £12,205 | £23,048 | £26,526 | £28,117 | £101,746 |
| Net Return | £15,391 | £15,977 | £27,237 | £31,144 | £33,273 | £123,022 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 21% | 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