Flat M16 3 beds 2 baths

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

North West, England · M16

Initial Investment

First Year

£146,193First Year

Profit From Rental Income

After 5 Years

£25,454

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£116,058

↗ 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	£22,669	£22,757	£22,871	£22,988	£23,120	£114,405
Profit Before Tax	£5,267	£5,598	£6,193	£6,803	£7,565	£31,425
Profit After Tax	£4,266	£4,534	£5,016	£5,510	£6,127	£25,454
Change In Property Value	£13,517	£13,922	£26,290	£30,257	£32,072	£116,058
Net Return	£17,783	£18,456	£31,306	£35,767	£38,200	£141,512
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