Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,057First Year

Profit From Rental Income

After 5 Years

£17,884

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,199

↗ 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	£21,708	£22,034	£22,584	£23,149	£23,844	£113,319
Total Expenses	£18,064	£18,142	£18,240	£18,341	£18,453	£91,239
Profit Before Tax	£3,644	£3,891	£4,344	£4,809	£5,391	£22,080
Profit After Tax	£2,952	£3,152	£3,519	£3,895	£4,367	£17,884
Change In Property Value	£10,505	£10,820	£20,432	£23,515	£24,926	£90,199
Net Return	£13,457	£13,972	£23,951	£27,410	£29,293	£108,083
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	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