Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,175First Year

Profit From Rental Income

After 5 Years

£25,463

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£116,044

↗ 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	£27,936	£28,355	£29,064	£29,791	£30,684	£145,830
Total Expenses	£22,667	£22,755	£22,869	£22,985	£23,117	£114,394
Profit Before Tax	£5,269	£5,600	£6,195	£6,805	£7,567	£31,436
Profit After Tax	£4,268	£4,536	£5,018	£5,512	£6,129	£25,463
Change In Property Value	£13,515	£13,920	£26,286	£30,253	£32,069	£116,044
Net Return	£17,783	£18,456	£31,304	£35,765	£38,198	£141,506
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	21%	24%	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