Flat M16 0 beds 1 bath

Manchester Waters, Pomona Strand, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£14,965

↗ 44%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

127%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£7,444	£7,506	£7,577	£7,649	£7,726	£37,902
Profit Before Tax	£3,356	£3,456	£3,659	£3,868	£4,136	£18,475
Profit After Tax	£2,718	£2,799	£2,964	£3,133	£3,351	£14,965
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£6,018	£6,198	£9,382	£10,520	£11,181	£43,300
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	18%	18%	28%	31%	33%	127%

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