Flat
M16
3 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£146,038First YearProfit From Rental Income
£25,434
↗ 17%After 5 Years
Change In Property Value
£115,943
↗ 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 | £114,304 |
| Profit Before Tax | £5,263 | £5,593 | £6,188 | £6,797 | £7,558 | £31,400 |
| Profit After Tax | £4,263 | £4,531 | £5,012 | £5,506 | £6,122 | £25,434 |
| Change In Property Value | £13,503 | £13,908 | £26,264 | £30,227 | £32,041 | £115,943 |
| 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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change