Flat M16 2 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£111,070First Year

Profit From Rental Income

After 5 Years

£17,879

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,208

↗ 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	£18,065	£18,144	£18,242	£18,342	£18,454	£91,246
Profit Before Tax	£3,643	£3,890	£4,343	£4,807	£5,390	£22,073
Profit After Tax	£2,951	£3,151	£3,518	£3,894	£4,366	£17,879
Change In Property Value	£10,506	£10,821	£20,434	£23,518	£24,929	£90,208
Net Return	£13,457	£13,972	£23,952	£27,411	£29,294	£108,086
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