Flat
M16
2 beds
2 baths
Manchester Waters, 5 Pomona Strand, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£117,859First YearProfit From Rental Income
£19,374
↗ 16%After 5 Years
Change In Property Value
£95,204
↗ 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 | £22,920 | £23,264 | £23,845 | £24,442 | £25,175 | £119,646 |
| Total Expenses | £18,956 | £19,036 | £19,137 | £19,241 | £19,357 | £95,726 |
| Profit Before Tax | £3,964 | £4,228 | £4,708 | £5,201 | £5,818 | £23,919 |
| Profit After Tax | £3,211 | £3,424 | £3,814 | £4,213 | £4,713 | £19,374 |
| Change In Property Value | £11,088 | £11,421 | £21,566 | £24,820 | £26,309 | £95,204 |
| Net Return | £14,299 | £14,845 | £25,379 | £29,033 | £31,022 | £114,578 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 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